UNITED
WESTERN
. BANCORP
I.nvest.orlI.nve.stme:ot Information
Entered into confidentiality agreements with 27 parties
Seven parties expressed no interest
Multiple or ongoing with 12 parties
Parties include private equity 9.9% purchasers, 24.9%
purchasers, and bank charter owners that would acquire UWBK
and/or the Bank.
Letter of intent received from xx parties.
Capital committed by August 30, 2010.
Close transaction by September 30, 2010.
rv
;'00
N
.VI
~
. J UNITED
WESTERN
. BANCORP
Bank Scenario 1- $125 million Capital Raise
~ UWBK raises $125 million.
~ Capital injected into Bank $90 million
Payoff Chase - $16.3 million plus interest.
Maintain cash for UWBK needs .. '
.Projected Bank Core Capital 8.9%; Risk Based Capital 16.3%.
Considers sale of all direct credit substitute MBS or transfer to
UWBK depending on investor, significantly de-risking the Bank
balance sheet.
Seek elimination of "meet and maintain" language under C&D' s,
thereby allowing the Bank to be deemed "well capitalized."
. Allow the Bank to increase assets (e.g. SBA loans, commercial loans,
agency securities) consistent with business plan that accompanies
capital raise of this magnitude.
N
00
N
0'1
UNITED
WESTERN
- BANCORP
Bank Operating Model - $125 million C.apitalRaise
Interest Income
Interest Expense
Net Interest Income
Provision for Credit Losses
Noninterest Income I (Loss)
Noninterest Expense
Pre-Tax Income I (Loss)
Reversal of Valuation Allowance
Net Income I (loss)
Assets:
For the 3 Months Ending
31-Mar-10 30-.1un-10 30-Sep-10 31Dec-10 31-Mar-11 30-.lun-11 30-Sep-11 31Dec11 31-Mar-12 30-Jun-12 30-Sep-12 31-Dec-12
$ 22,095 $ 22,250 $ 22,274 $ 23,443 $ 26,428 $ 27,360 $ 27,959 $ 29,037 $ 30,987 $ 31,818 $ 33,035$ 33,800
(5,763) (5,209) (5,665) (5.090) (5,324) (5.411) (5,5491 (5,671) (6,010) (6,142) (6,2291 (6,319)
16,331 17,041 16,609 18,353 21,104 21,949 22,409 23,367 24,977 25,676 26,806 27,481
(14,223) (4,731) (4,000) (1,200) (1,000) (1,250) (550) (550) (275) (275) (275) (175)
(2,218) (2,233) (51,209) 7,338 7,976 8,487 10,078 10,563 10,725 10,988 11,464 11,575
(21,968) (21,091) (18,350) (24,391) (24,304) (24,321) (24,455) (24,921) (24,940) (25,192) (25,617) (25,955)
(22,078) (11,014) (56,950) 100 3,776 4,865 7,482 8,459 10,487 11,197 12,398 12,926
10,000
$ (21,014L$ (56,950) $ 100 $ 3,123 $ 3,994 $ 17,482 $ 8,459 $ 10,487 $ 11,197 $ 12,398 $ 12,926
Cash $ 665,205 $ 262,801 $ 388,158 $ 292,815 $ 258,056 $ 150,000 $ 150,000 $ 170,228 $ 182,378 $ 197,646 $ 229,181 $ 171,338
GNMA's 68,803 158,108 146,250 216,862 285,357 409,852 422,556 434,879 442,061 461,178 494,989 559,319
Investments 342,511 308,781 197,464 184,984 176,291 167,598 158,904 150,211 143,269 136,327 129,385 122,443
Community bank loans 1,074,356 1,052,025 1,062,451 1,088,508 1,116,548 1,150,583 1,186,203 1,223,532 1,257,326 1,292,327 1,328,608 1,366,245
Other Loans 342,541 330,215 318,835 310,280 311,787 313,372 315,034 316,774 318,591 320,464 322,452 324,497
Allowance for CreditLosses , , (41,614)", (43,425) ,,'" (43,425) ", (43.4251", (43,425), (43.4251 (43,4251 (43,425) (43,150) (42,875) (42.600) (42,425)
.'=\6>:",,:;;;:;,,1';;;""" ,'-, -,;-".,,' ,.-'' ,_0,;-. " -;If'' ":'--"":',-,"":0"'-' """ ":,:'"O',,---',:"i(4l)'''''ll';'; '''''''S:t;lfc ',,--, '-"571fi"-:, ',' :'fSS-o;1If' -,'" "'169'326: "",'.uoj-0Uj'85F"-;1'lS'lf"'-Ol:' ", "'1"85'81,i[' -,,-'nt!i!' ...
"'!"";"'''''''''''' ..
$ 2,588,482 $ 2,204,805 $ 2,223,842 $ 2,350,955 $ 2,414,838 $ 2,456,798 $ 2,501,370 $ 2,574,847 $ 2,624,872 $2,694,744 $ 2.801,584 $ 2,841,587
Liabilities;
Total Deposits $ 2,153,418 $ 1,771.518 $ 1,757.919 $ 1,766.481 $ 1,813,332 $ 1,804,468 $ 1,830,088 $ 1.923,353 $ 1,962,532 $ 2,014,932 $ 2,095,468 $ 2,122.811
Other liebilities 13,286 13,484 13,070 31,668 33,081 32,793 33,614 36,727 38,225 40,348 43,866 45,198
Total liabilities 2,421,857 2,045,029 2,031,016 2,158,029 2,219,693 2,258,761 2,288,056 2,355,508 2,398,067 2,459,923 2,557,811 2,588,523
Equity 166,625 159,776 192,826 192,926 195,145 198,037 213,314 219,339 226,805 234,822 243,774 253,064
Total liabilities and Equity $ 2,588,482 $ 2,204,805 $ 2,223,842 $ 2,350,955 $ 2,414,838 $ 2,456,798 $ 2,501,370 $ 2,574,647 $ 2,624,872 $ 2,694,744 $ 2,801,584 $ 2,841,587
Capital contribution and securrites purchased $ 0 $ 0 $ 90,000 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0
Bank dividend to Parent $ 0 $ 0 $ 0 $ 0 $ 904 $ 1,102 $ 2,205 $ 2,434 $ 3,020 $ 3,181 $ 3,446 $ 3,635
Deposits
Community bank deposits
Equity Trust
MSCS
Le9ent
Brokered
Other
Trust and processin9 deposits
Total DepOSits
$ 545,893 $ 509,831 $ 507,035 $ 515,597 $ 524,527 $ 550,581 $ 576,201 $ 604,471 $ 634,695 $ 650,562 $ 666,826 $ 683,497
955,451 693,938 693,938 693,938 693,938 693,938 693,938 693,938 693,938 693,938 693,938 693,938
157,078 165,754 180,000 180,000 120,000 50,000 50,000 50,000 50,000 50,000 50,000 50,000
198,301 193,624 218,624 318,624 418,624 455,552 466,241 531,236 541,182 577,715 641,987 652,659
115,762 65,802 15,753 15,753 13,674 13,574 2,885 2,885 1,894 1,894 1,894 1,894
180,933 142,569 142,569 42,569 42,569 40,823 .40,8Z3 _40,823 40,823 40,823 40,823 40,823
16trr525 1 261 6117--'250884---1 250884 1288805 1 253,887 1 253887 1 318882 1327837 1 364370 1428642 1439314 ":.
$ 2:153:418 $ 1:771:518 iii 1:757:919 $ 1:766:481 $ <813:332 $ 1:804.466 $ 1:830:088 iii 1:923:353 iii 1:962:532 $ 2:014:932 $ 2:095:468 $ 2:122:811 ,\
I'V
ex>
I'V
........
'j.
UNITED
WESTERN
, BANCORP
B nk S'" 2 $200 C '1 R It,
'a.',,_< cenarlO -", v, ',' ,ml Ion 'aplta :" alse
UWBK raises $200 million
Capital injected into Bank $150 million
Payoff Chase - $16.3 million plus interest.
Maintain cash for UWBK needs.
Projected Bank Core Capital 11.3%; Based Capital 20.8%.
Considers sale of all direct credit substituteMBS or transfer to UWBK
depending on investor, significantly de-risking the Bank balance sheet.
Seek elimination of "meet and maintain" language under C&Ds, thereby
allowing the Bank to be deemed "well capitalized."
Allow the Bank to increase assets (e.g. SBA loans, commercial loans, agency
securities) consistent with business plan that accompanies capital raise of this
magnitude. '
Capital ratios expected thereafter to increase from return to profitability and
elimination of substantial exposure to OTT!.
Management executes business plan.
' ..
N
'c
U'NITED,
WESTERN
BANCORP
Bank. Operating Model
$200 million Capital Raise
Interest Income
Interest Expense
Net Interest Income
ProvIsion for Credit Losses
Nonlnterest Income I (Loss)
Noninterest Expense
Pre-Tax Income I (Lass)
Reversal of Valuation Allowam:e
Net Income I (Loss)
Total liabilities and Equity
Capital contribution and securrItes purchased
Bank dividend to Parent
Community bank deposits
Equity Trust
MSCS
Legant
Brokered
other
Trust and processing deposits
Total Deposits
For the 3 Months Ending
31Mar.10 3O.Jun10 3O-Ssp-10 31Dsc-10 31-Mar11 3O.Jun-11 311-8sp-11 31Dac-11 31Mar-12 3C!.Jun12 3OSep-12 31-Dec.12
$ 22.095 $ 22.250 $ 22.396 $ 24.331 $ 28.176 $ 30.216 $ 31.605 $ 33.229 $ 35.356 $ 35.779 $ 36.316 $ 36.756
(5.763) (5.209) (5.665) (5.090) (5.447) (5.726) (5.983) (6.174) (6.509) (6.581) (6.574) (6.596)
16.331 17.041 16.730 19.241 22.729 24.489 25.623 27.054 28.647 29.198 29.742 30.160
(14.223) (4.731) (4.000) (1.200) (1.000) (1.250) (550) (550) (275) (275) (275) (175)
(2.218) (2.233) (51.209) 7.338 7.976 8.487 10.078 10.563 10,725 10.988 11.464 11.575
(21.968) (21.091) ___ _(24,45) (24.1121) (25.955)
(22.078) (11.014) (56.829) 988 5.401 7,405 10.695 12.147 14,357 14.720 15.334 15.605
10.000
$ (21.014) $ 11'.145) $ (56.829) $ 921 $ 4.423 $ 6.027 . $ 20,695 $ 12.147 $ 14.357 $ 14.720 $ 15.334 $ 14.540
$ 665.205 $ 262.801 $ 432,414 $
68.803 158.108 146.250
342.511 308.781 197,464
169.087 $
366.862
184;964
150.000 $
580.857
176.291
150.000 $ 150.000 $ 150.000 $ 150.000 $
638.431 694.278 748,450 725.996
167.598 158.904 150;211 143.269
1.382,228
150.000 $ 150.000 $
704.216 683.090
136.327 129.385
1.428.549 1.476.469
150.000
662.597
122.443
I\J
co
I\J
~
~ J
UNITED
.. WESTERN
B.ANCORP
Bank Scenario 3 - $65 million Capital Raise
~ UWBK raises $65 million
~ Capital injected into Bank $61.725 million
Chase line of credit must be extended on longer term basis.
Cash declines at UWBK requiring earlier non-objection of dividends from
Bank to UWBK.
Projected Bank Core Capital 8.0%, Risk Based Capital 14.3%.
Considers sale of all direct credit substitute MBS or transfer to UWBK
depending on investor, significantly de-risking the Bank balance sheet.
Continue to resolve FDIC issues concerning brokered deposits.
Bank carefully monitors asset levels, which remain at or below June 2010
level until September 2012, in order to maintain required capital ratios,
modest SBA lending, commercial loans and agency securities.
Capital ratios expected to increase from return to profitability and elimination
of substantial exposure to OTT!.
Management executes business plan.
UWBK contemplates additional capital raising efforts.
, : ~ .
i\J
CD
OJ
o
,
..
I J II
Bank Operating Model- $65 million Capital Raise
Interest Income
Interest Expense
Net Interest Income
Provision for Credit Losses
Nonlnterest Income I (Loss)
Noninterest Expense
Pre-Tax Income I (Loss)
Reversal of Valuation Allowance
Net Income I (Loss)
For the 3 Months Ending
31"'ar-10 30-Jun-10 3O-sep-10 31.oec-10 31-Mar-11 3O-Jun-11 3O-sep-11 31-Dec-11 31-Mer-12 3O-Jun-12 3O-sep-12 31-Dec-12
$ 22,095 $ 22,250 $ 22,075 $ 22,555 $ 23,326 $ 23,464 $ 23,703 $ 24,285 $ 25,272 $ 25,811 $ 26,819 $ 27,343
. (5,763) (5,209) (5,477) (4,625) (4,502) (4,305) (4,314) (4,275) (4,353) (4,371) (4,387) . (4,403)
16,331 17,041 16,598 17,930 18,823 19,159 19,389 20,009 20,919 21,440 22,433 22,939
(14,223) (4,731) (4,000) (1,200) (1,000) (1,250) (550) (550) (275) (275) (275) (175)
(2,218) (2,233) (50,960) 7,551 8,129 .8,640 10,202 10,666 10,806 11,053 11,539 11,619
(21,968) __ i18,35()1_124,391L ___ . (2fi,19g>. (?5,617) (25,955)
(22,078) (11,014) (56,712) (110) 1,646 2,228 4,585 5,205 6,510 7,026 8,080 8,428
10,000
$ (21,014) $ (11,145) $ (56.712) $ (110) $ 1,420 $ 1,884 $ 4,585 $ 15,205 $ 6,510 $ 7,026 $ 8,080$ 8.428
Cash $ 665,205 $ 262,801 $ 313.799 $ 163.079 $ 150.000 $ 150,000 $ 150,000 $ 157.440 $ 160,928 $ 191.063 $ 221.709 $ 165,629
GNMA's 68,803 158.108 146.250 141,862 137,607 133.478 129,474 125,590 129,282 136.312 173.285 239,795
Investments 342,511 308.781 197.464 184,984 176.291 167,598 158.904 150.211 143.269 138,327 129,385 122,443
Community bank loans 1,074,356 1,052,025 1.037,120 1.037,384 1.045.475 1.082.112 1.079,323 1,097.137 1.113,260 1,129,843 1.146,905 1,164,466
Other Loans 342,541 330.215 318.835 310.280 311,787 313,372 315.034 316.n4 318,591 320.484 322.452 324,497
AUowanceforCreditLosses (41.614) (43.425) (43.425) (43,425) (43.425 (43.425) (43,425) (43,425) (43.150) (42,875) (42,600) (42,425)
'3<:''''''''''1 ,17 ,9 f'150.' .'
TolalAssets $ 2;588,482 $ 2.204.805 $ 2.123,589 $ 2.093.919 $ 2.086.538 $ 2.090,626 $ 2,090,340 $ 2.125.173 $ 2,145.261 $ 2,199,349 $ 2,289,162 $ 2.312,860
Ru!!!II!
Community bank deposits
Equity Trust
MSCS
Legant
Brokered
Other
Trust and processing deposits
Totel Deposits
$ 545,893 $ 509,631 $ 436,933 $ 412,929 $ 336.791 $ 340,829 $ 343,180 $ 346,930 $ 351,267 $ 355,658 $ 360,103 $ 364,605
955.451 693.938 693.938 693.938 693.938 693,938 693,938 693.938 693.938 693.938 693.938 693,938
157.078 165.754 180.000 180.000 120.000 50,000 50.000 50.000 50.000 50.000 50,000 50,000
198,301 193.624 218.624 198.824 273.624 310.552 321,241 386,236 396.182 432.715 496,987 507.658
115.762 65.802 15.753 15.753 13,674 13.574 2.885 2.885 1.894 1.894 1.894 1,894
180.933 142,569 142,569 42,569 42.569 40.823 40.823 40,823 40.823 40.823 40,823 40.823
1 607 525 1 261 687 1 250 884 1 130884 1143805 1 108 887 1 108 887 1 173882 1182 637 1 219370 1 283642 1 294 314
S 2:153:418 $ 1:m:518 $ 1:687:817 $1:543:813 $1:480:596 $1:449:716 $ 1:452:067 $1:520:812 $1:534:104 $1:575:028 $ 1:643:745 S 1:658:919
1
"
~ J
UNITED
.
WESTERN
BANCORP
...... Scenario 1 UWBK - $125 million Capital Raise
~ Capital raise of $125 million.
~ UWBK would payoff Chase line of credit .
.. l;l -} UWBK retains sufficient cash to operate until Bank
'. ~ can pay dividends.
N
00
W
N
YJlJ
J
PNITE,"O
""' WESTERN
" BANCORP
UWBK Operating M"odel- $,125 million C',apitalRaise
Interesllncome
Interest Expense
Nellnteresllncome
Provision for Credit Losses
Noninteresllncome I (Loss)
Noninterest Expense
Pre-Tax Income I (Loss)
Tax Expense
Net Income I (Loss)
Aill!!;
Cash & Agency Securities
Non-Agency Securities
Gross loans
Allowance for Credit Losses
B-D and Clearing Receivables
Other Assets
Total Assets
Liabilities:
Deposits
Customer, B-O and Clearing Payables
Borrowings
Other Liabilities
Total Liabilities
Trust Preferred Securities
Equity
T alai Liabilities and Equity
For the 3 Months Ending
3iMarl0 30.Jun10 30Sepi0 3l-Dec10 3lMar-11 30Jun11 30Sep11 31Dec11 31Mar12 30.Jun12 30Sep.12 31Dec.12
$ 22,461 $ 22,544 $ 22,596 $ 23,721 $ 26,691 $ 27,609 $ 28,193 $ 29,255 $ 31,190 $ 32,009 $ 33,214 $ 33,968
(6,657) (6,081) (6,139) (5,350) (5,642) (5,700) (5,788) (5,851) (6,218) (6,349) (6,421) (6,464)
15,804 16,463 16,457 18,370 21,049 21,909 22,405 23,403 24,972 25,660 26,792 27,504
(14,223) (4,731) (4,000) (1,200) (1.000) (1,250) (550) (550) (275) (275) (275) (175)
$(3,117) $(8,372) $(51,193) $ 7,523 $ 8,694 $ 9,249 $10,586 $11,108 $11,598 $11,906 $12,442 $12,570
(23,492) (23,450) (20,641) (26,697) (26,729) (26,767) (26,886) (27,350) (27,389) (27,657) (28,078) (28,413)
$(25,028) $(20,090) $(59,376) $(2,005) $ 2,014 $ 3,141 $ 5,555 $ 6,611 $ 8,906 $ 9,633 $10,881 $ 11,485
(19) 1 , ~ 7 1 309 272 (333) (561) 10,352 335 279 272 261 245
$(25,047) $(18,813) $(59,067) $(1,732) $1,681 $ 2,580 $15,906 $ 6,946 $ 9,185 $ 9,905 $11,143 $11,730
$ 814,905 $ 488,790 $ 598,316 $ 569,555 $ 600,598 $ 614,345 $ 624,357 $ 654,216 $ 671,340 $ 703,516 $ 766,653 $ 770,933
284,412 255,717 153,546 144,054 137,050 130,084 122,861 115,671 110,062 104,484 98,934 93,411
1,420,498 1,385,690 1,381,287 1,398,788 1,428,334 1,463,955 1,501,238 1,540,306 1,575,917 1,612,811 1,651,060 1,690,741
(41,614) (43,425) (43,425) (43,425) (43,425) (43,425) (43,425) (43,425) (43,150) (42,875) (42,600) (42,425)
o 0 0 140,580 151,834 157,414 158,018 169,326 169,851 175,130 185,814 186,481
131,589 134,411 169,579 175,841 173,885 167,377 110,663 110,600 172,547 173,293 113,279 174,165
$ 2,609,789 $ 2,221,183 $ 2,259,303 $ 2,385,393 $ 2,448,277 $ 2,489,749 $2,533,711 $ 2,606,695 $ 2,656,567 $ 2,726,359 $ 2,833,200 $ 2,873,313
$ 2,141,509
o
282,654
20,488
2,444,651
30,442
134,697
$ 2,609,790
$ 1,765,752
o
286,277
21,521
2,073,550
30,442
117,191
$ 2,221,183
$ 1,740,928
o
270,027
40,157
2,051,112
30,442
171,749
$ 2,259,303
$ 1,751,023
99,854
270,027
58,031
2,178,935
30,442
176,016
$ 2,385,393
$ 1,798,418
113,253
270,027
58,440
2,240,138
30,442
177,691
$ 2,448,277
$1,789,955
120,244
311,256
57,575
2,279,030
30,442
180,277 '
$ 2,489,749
$ 1,814,847
121,876
312,478
57,884
2,301,086
30,442
196,183
$ 2,533,711
$ 1,907,199 $ 1,944,996 $ 1,995,904
135,402 137,283 144,616
270,021 210.027 270,027
60,496 61,506 63,151
2,373,124 2,413,811 2,473,698
30,442 30,442 30,442
203,129 212,314 222,219
$ 2,606,695 $ 2,656,567 $ 2,726,359
$ 2,074,717
158,450
270,027
66,203
2,569,397
30,442
233,362
$ 2,833,200
$ 2,100,185
160,487
270,027
67,080
2,597,779
30,442
245,092
$ 2,873,313
-'
~ J
UNITED
WESTERN
BANCORP
Scenario 2 UWBK _. $200 million Capital Raise
4
~ Capital raise of $200 million.
~ UWBKwouid payoff Chase line of credit.
~ . ~ UWBK maintains sufficient cash to operate until
~ . Bank can pay dividends.
"tV
00
w
J::..
UNITED
WESTERN
.. BANCORP
UWBK Operating Model- $200 million Capital Raise
Interest Income
Interest Expense
Net Interest Incorne
Provision for CredK Losses
Noninterest Income I (Loss)
Noninterest Expense
Pre T ax Income I (Loss)
Tax Expense
Net Income I (Loss)
Cash & Agency Securities
Non-Agency Securities
Gross Loans
Allowance for CredK Losses
BD and Cleaiing Receivables
Other Assets
Total Assets
Uabililles:
Deposits
Customer, B-D and Clearing Payables
Borrowings
other Liabilities
Total
Trust Preferred Securities
Equity
Total UabDities and Equity
For the 3 Months Enciing
31-Mar10 3O.Jun10 3O-Sep10 31-Dec-10 31-Mar11 3O.Jun11 38-Sep-11 31-Dec11 31Mar12 3O.Jun12 3O-8ep-12 31.1)ec.12
$ 22,461 $ 22,544 $ 22,118 $ 24,609 $ 28,440 $ 30,465 $ 31,840 $ 33,446 $ 35,559 $ 35,910 $ 36,495$ 36,923
(6,657) (6,081) (6,139) (5,350) (5,766) (6,015) (6,221) (6,355) (6,717) (6,788) (6,767) (6,741)
15,804 16,463 16,579 19,258 22,674 24,450 25,618 27,091 28,842 29,182 29,728 30,182
(14,223) (4,731) (4,000) (1,200) (1,000) (1,250) (550) (550) (275) (275) (275) (175)
$(3,117) $(8,372) $(51,193) $7,523 $ 8,694 $ 9,249 .$10,586 $11,108 $11,598 $11,906 $12,442 $12,570
(23,492) (23,450) (20,641) (26,691) (26,729) (26,767) (26,886) (21,350) (27,389) (27,657) (28,078) . (28,413)
$(25,028) $(20,090) $(59,255) $(1,117) $ 3,639 $ 5,682 $ 8,168 $10,299 $12,776 $13,156 $13,817 $14,164
1W _ 0- m ill _
$(25,047) $(18,813) $(58,946) $(911) $ 2,981 $ 4,612 $19,120 $ 10,634 $13,055 $ 13,428 $14,079 $13,344
$ 814,905 $ 488,790 $ 642,572 $ 595,807 $ 788,042 $ 842,924 $ 896,079 $ . 947,558 $ 922,896 $ 898,908 $ 875,574 $ 852,873
284,412 255,717 153,546 144,054 137,050 130,084 122,861 115,671 110,062 104,484 98,934 93,411
1,420,498 1,385,690 1,396,795 1,432,699 1,478,984 1,533,305 1,591,549 1,654,1831,700,817 1,749,033 1,798,921 1,850,578
(41,614) (43,425) (43,425) (43,425) (43,425) (43,425)' (43,425) (43.425) (43,150) (42,875), (42,600) (42,425)
o 0 0 140,580 151,834 157,414 158,018 169,326 169,851 175,130 . 185,874 186,487
131,589 134,411 169,936 176,621 174,898 168,417 171,566 171,682 173,671 174,519 174,536 175,523
$ 2,609,789 $ 2,221,183 $ 2,319,424 $ 2,446,336 $ 2,687,383 $ 2,788,718 $ 2,896,648 $ 3,014,995 $ 3,034,148 $ 3,059,200 $ 3,091,239 $ 3,116,448
$ 2,141,509 $ 1,765,752
,0 0
282,654 286,277
20,488 21,521
2,444,651 2,073,550
$ 1,728,553
o
270,027
40,157
2,038,737
$ 1,738,648 $ 1,785,609 $ 1,776,469 $ 1,800,290 $ 1,891,412 $ 1,927,919
99,854 113,253 120,244 121,876 135,402 137,283
270,027 447,324 547,061 610,108 610,562 577,262
58,031 58,440 57,575 57,884 60,496 61,506
2,166,560 2,404,626 2,501,349 2,590,159 2,697,872 2,703,970
$ 1,977,653
144,616
530,174
63,151
$ 2,055,487
158,450
453,414
66,203
2,715,594 . 2,133,555
$ 2,060,448
160,487
437,404
67,080
2,745,420
30,442 30,442 30,442 30,442 30,442 30,442 30,442 30,442 30,442 30,442 30,442 30,442
134,697 117,191 250,245 249,334 252,315 256,928 276,047 286,681 299,736 313,164 327,242 340,586
$ 2,609,790 $ 2,221,183 $ 2,319,424 $ 2,446,336 $ 2,687,383 $ 2,788,718 $ 2,896,648 $ 3,014,995 $ 3,034,148 $ 3;059,200 $ 3,091,239 $ 3,116,448
I\J
00
w
U1
~ J
UNITED'
WESTERN
BANCORP
Scenario 3 UWBK - $65 million Capital Raise
~ UWBK raises $65 million
. Chase' must be extended on longer term basis.
Cash declines at UWBK requiring earlier non-objection of
dividends from Bank to UWBK.
Considers sale of all direct credit substitute MBS or
transfer to UWBK depending on investor, significantly
de-risking the Bank balance sheet.
UWBK contemplates additional capital raising efforts .
. ,
,
YJJJ
UNIT. E.
D
WESTERN
~ BANCORP
Scenario 3 UWBK - $65 million Capital Raise
N
Interest Income
Interest Expense
Nellnterest Income
Provision for Credit Losses
Noninterest Income I (Loss)
Noninterest Expense
ex> Pre-Tax Income I (Loss)
W
0'1 Tax Expense
Net Income I (Loss)
~
Cash & Agency Securities
Non-Agency Securities
Gross Loans
Allowance for Credit Losses
BD and Clearing Receivables
Other Assets
T olal Assets
Liabilities:
Deposits
Customer, BD and Clearing Payables
Borrowings
Other Liabilities
Total Liabilities
Trust Preferred Securities
Equity
Total Liabilities and Equity
For the 3 Months Ending
3iMari0 30.Juni0 30-Sep-10 3i0eci0 3iMarii 30Jun11 30Sep.11 31Dec11 31Mar12 30.Jun12 30Sep.i2 31.0ec.12
$ 22,461 $ 22,544 $ 22,397 $ 22,833 $ 23,589 $ 23,713 $ 23,937 $ 24,502 $ 25,475 $ 26,002 $ 26,999 $ 27,511
(6,657) (6,081) (6,004) (5,000) (4,948) (4,736) (4,712) (4,632) (4,751) (4,782) (4,796) (4,777)
15,804 16,463 16,393 17,833 18,641 18,977 19,225 19,871 20,724 21,220 22,203 22,733
(14,223) (4.731) (4,000) (1,200) (1,000) (1,250) (550) (550) (275) (275) (275) (175)
$(3,117) $(8,372) $(50,944) $ 7,735 $ 8,847 $ 9,402 $10,710 $11.211 $11,679 $11,970 $12,496 $12,614
(23,492) (23,450) (20,641) (26,697) (26,729) (26,767) (26,886) (27,350) (27,389) (27,657) (28,078) (28,413)
$(25,028) $(20,090) $(59,191) $(2,329) $(241) $ 361 $ 2,499 $ 3,181 $ 4,739 $ 5,258 $ 6,346 $ 6,759
(19) J,277 316 288 118 (5) 383 10,370 317 313 305 290
$(25,047) $(18,813) $(58,875) $(2,041) $(123) $ 356 $ 2,882 $13,551 $ 5,056 $ 5,571 $ 6,651 $ 7,050
$ 814,905 $ 488,790 $ 523,957 $ 364,819 $ 344,792 $ 337,971 $ 331,275 $ 332,138 $ 337,090 $ 372,067 $ 437,478 $ 445,700
284,412 255,717 153,546 144,054 137,050 130,084 122,861 115,671 110,062 104,484 98,934 93,411
1,420,498 1,385,690 1,355,955 1,347,664 1,357,262 1,375,484 1,394,358 1,413,912 1,431,851 1,450,327 1,469,357 1,488,962
(41,614) (43,425) (43,425) (43,425) (43,425) (43,425) (43,425) (43,425) (43,150) (42,875) (42,600) (42,425)
o 0 0 140,580 151,834 157,414 158,018 169,326 169,851 175,130 185,874 186,487
131,589 134,411 168,997 174,666 172,464 166,050 159,594 169,399 171,251 171,831 171,735 172,450
$ 2,609,789 $ 2,221,183 $ 2,159,030 $ 2,128,357 $ 2,119,977 $ 2,123,577 $ 2,122,681 $ 2,157,021 $ 2,176,955 $ 2,230,963 $ 2,320,778 $ 2,344,586
$ 2,141,509 $ 1,765,752 $ 1,678,968 $ 1,534,191 $ 1,470,241 $ 1,438,665 $ 1,440,357 $ 1,508,476 $ 1,521,174 $ 1,561.534 $ 1,629,716 $ 1,644,383
0 0 0 99,854 113,253 120,244 121,876 135,402 137,283 144,616 158,450 160,487
282,654 286,277 291,557 293,961 338,439 367,347 360,720 299,314 299,870 300,362 300,654 300,836
20,488 21,521 38,023 51,910 49,725 48,647 48,170 48,722 48,464 48,717 49,572 49,445
2,444,651 2,073,550 2,008,547 1,979,915 1,971,658 1,974,902 1,971,124 1,991,913 2,006,791 2,055,228 2,138,392 2,155,150
30,442 30,442 30,442 30,442 30,442 30,442 30,442 30,442 30,442 30,442 30,442 30,442
134,697 117,191 120,041 118,000 117,877 118,233 121,115 134,666 139,722 145,293 151,944 158,994
$ 2,609,790 $ 2,221,183 $ 2,159,030 $ 2,128,357 $ 2,119,977 $ 2,123,577 $ 2,122,681 $ 2,157,021 $ 2,176,955 $ 2,230,963 $ 2,320,178 $ 2,344,586
N
(X)
W
;,,;J
UNITED
WESTERN
BANCORP
UWBK 2010 Cash Flow Projections
$125 million Capital
2010 Cash FI..,.... Proj.cUOD
CJlpeDl. .... Ba.I. .... c:::e, -Cash
2010 So ..... ce.:
Dividends fi"o:rn Bank
Dividends :fi:'oxn. o-ther subisidi..,ries - see b_lovv
Tax. paynien:ts :6:-cn:n. Su.bsidiaries
Capi'ta.l raise - "net of'issuance cosu
:In:'t.ereat iDcO%D.e - Trus"t. Prefterrec1.
NOL Carry back
Option Exercise .
Securities exch.anged for Equity Trust Note - cash flovvs - UVVl
Equity Trust Note. @.3.25%. 7 yr a:rn _ Interest
Equity Trust Note. @ 3.25%. 7 yr a:rn - principa1
BorrovviDgs on LOC
Borro'W'ings on advancing line
payn::aen:ts - net A/P .AIR.
C)'ther Sources .
'rcrt.a.l
2010 V.es:
Pa.yroll related. ca.sh acti"i1:y
for su.bsidiaries and. hold.iJ::LS COXXlpan.y - cash. ex.penses
Ca.pital ContributiOons' to Su.bs
Xn:terest 013 Trust. Pre:ferre:cl
In:t.eres:t pa.yzx:aents on Su.b Debt
:Interest payzn.ents 0'0 LOC .
Tax to XR.S States
Tax. payx:n.ent:s tOo Su.bsidiaries
R.lOpa.:y:rnents OD. .Chase LOC (D>&turIOS on 9130/10)
Total Uses
Total. C_ ... BaI_ace
C_sh So .. rce 6"0 ... N'o .. -B.nk Subsl.cl.l.arl.s:
B,p1corp TraclinS
't..TW" Asset.
Eq1.l.ilv.lOor aea:inD.in.s aalance
(l:C pa.:y:rnentsn.<Usc)
Bquil\l.[or security' cash fio'VVs
Paid.eia NOote - :b:l:teres1:
Patclei .. Note - principal
End.ina Balance
Cash. 1:rans:Cerred/diviclen.clto UVV"EIX :frO:JtD EquiJ!rv.[or
Cash. tc::. UVV"EI:I iroXX1 and U'VV' Asset
RefinanciD.s: ofDebt/Ca11 ofTru.st Preferred
Total Ciash ....... Non-Bank. Subs:
TOT.AL CA.SE[ A. V AILABLE TO VVVDI
s 9.551.270
Actua.
s 6.656.011.
Ael;ua.1
S 1.868.903
EstiJna.ate
S 18.925.290
Esti:a:aate
Qu.arter Second Th.ird Quarter Pou.rth
2010 ... 2010 2010 Quarter 2010
2.000.000 2.713.486 :.
650.000
119.625.000
5.605 21.018 :5 .. 71. 24.407
583.851 440.071 .443.499 361.196
32.492 31.924 20.296
153.413 153.413 3.051.138
Total 2010
4.713.486
650.000
119.625.000
56.747
12.118.000
1.828.617
84.712
3.357.963
1.493.130 1.955.471 737.747 1.024.547 5.210.895
17.959 17.959
2.93.6.450 4.601.895 138,.714.884 1.410.150 1-47;-663 .. 379
973,508 573.680 596.097 751.097 2,894.383
1.871.820 3.051.675 1.263,522 1.569.980 7.756.996
3.250.000 90,000.000 93.250.000
186.628 815.843 740.592 1.743.062
77,449 74.136 76.045 76.045 303.675
222.304 3_,012 288.991 855.307
195.500 250.000 445.500
650.000 12.118.000 12,768,000
2.500.000 1.250,000 16.250.000 20.00.0.000
5.831.709 9.389.003 121.658.497 3.137.714 140.016.923
6.656.011 1.868.903
150.423
68,494
147.242
66,244
2.055.697 2.988.911 3.670,920 942.121 2,055.697
(14.606) (6.250) (3.500.000) (3.520.856)
857,100 642.900 703.162 660,573 2.863.735
28.941 14.908 22.362 22.362 88.573
61,779 30:.452
2.988.911 10.393.231 942.121 1.670.734 1.670.734
(1.000.000) (2.500.000)
(213.486)
3.207.8::?8 2,884,406. 942,1?-1. 1.0570,734
N
00
W
.00
UNITED
WESTERN
BANCORP
UWBK 2010 Cash Flow Projections
$200 million Capital
2010 Casb lFIn'V Projection
capenina _ .. Cash
las.
2010 Sourc :
Dividends ftOXD Bank
Dividends froz:n. o'ther subsidiaries - see below
Tax. iroOZD Subsidiaries
Capital raise - net' of issuance casots
Xn'teres1: inco:rne - Tru.s't Pre:fOrrect
NOL Carry back .
Option Bxercise
Securities ex.chanaecl for Equity" Trust No'te - cash :fl.o'YVS - T.J"Wl
Bqui:t:y Trust Note. @. 7 yr IiU'D - Ia.teres't
Equity ]:'to.fot:e. @ 3.25'94. 7 yr ax:n. - prinCipal
payznents - :ae't .A/P.A/R .
O"ther Source.
To'tal Sources
2010 Vses:
Payroll related. cash a.c't:ivi"ty
.A/'J? for su.bsidiaries and. hold.b:J.S corn.paa:y - expenses
Capi'Cal Con:tributioDs 'to Su.bs "
I:n:'teres't OD. TrI..:I.st Pre:fi!u"red
Interest: pa'YD1CD"'Cs on Su.b Debt
:In'tetreS1: payn::J.ents on LOe
Tax. payx:n.eD.'t8 "Co :IRS &. States
Tax. pa-yD:1onu t.o Su.bsidiaries
R.ep_yznents on Chase LOC (:n:a.a.tu.res 00. 6/30/10)
Total Uses
TOEaI C.s .. __ ....
c_ ... Source 6"'0 .... Non-Bank. S ... bslcl. ... rl :
Ban.corp Trading
UVV"Asse1;
Equ..i.l\l.[or Bala.n.ce
(l:C
Equilv.[or securi"ty cash flOVVB
Pa.:icieia. No"te - Interest:
PaicJ.eia Note - principato
BquUodor BudinII' Balance
Cash t:ra.:a.sferred./d.ividend"Co fi:OD3 Equ.iJ.V,[or
Cash 1:rar.a.sfer:red/cU:videncl "to 1:..TVV'BJ: fi:001":Q and. 't...TVV .Asset
Refina.o.cinS of'Debt:/Ca.ll of Trust. Preferred.
"'rota. Ca." 6-0'" :r-ifon-B __ k Sub.:
TO>TAL CAS:&: A'V.AILA.HLE TO>
C .. rrene _. __ Dee
C::hase LOC::
s 9 .551.270
Ac:t .... 1
s 6.656.011
Act ......
S 1.868.903
EsCl.Jl:aaee
S 31.300.290
E.u....._te
31.300.290
Firat: Quarter Second 'Tbl.rd Q ..
20:10 ou.ar1l:er 2010 2010 O ... _r 2010 Total 2010
2.000.000 2.713.486 4.713.486
192.000.000 192.000.000
5.605 21.018 5.718 24.407 56.747
6.50,,000 12,,118.000 12.768.000
583.851 440.071 443.499 361.196 1.828.617
32.492 31.924 20.296 84.712
153.413 153.413 3 ..051,,138 3.357.963
1.493.130 1.955.471 737.747 1.024.547 5.210.895
17,959 17.959
2.936.450 4.601.895 211.089.884 1.410.150 220.038.379
973.508 573.680 596.097 7:51.097 2.894.383
1.871.820 3,051.675 1.263.522 1.569.980 7.756.996
3.250.000 150.000.000 153.250.000
186.628 815.843 740 .. S92 1,743,062
77.449 74.136 76.045 76.045 303.675
222.304- 344,012 288.991 855.307
195,.:500 250.000 445.500
650.000 12,118.000 12.768.000
2.500.000 1.250.000 16.250.000 20.000.000
5.831.709 9.389.003 1 8 1.65 8.497 3.137.714 200.016.923
-- --- -
lS0.423 147.242
68.494 66 ..244
2.055.697 2.988.911 3.670.920 942.121 2.055.697
(14.606) (6.250) (3.500.000) (3.520.856)
857,100 642.900 703.162 660.573 2.863.735
28.941 14.908 22.362 22.362 88.573
61.779 45.677 ..,.5.677 183.58S
2.9-88.911 3.6.70.920 1.670.734
(1.000.000) (2.500.000)
(213.486)
3.207 .. ..406_ 1.670 .. 734
32,,242.411 31;243,460 31,243.460
17.500.000 16.250.000
16;250;000
N
ex>
.w
. (;0
YII'
UNITED
WESTERN
BANCORP
UWBK 2010 Cash Flow Projections - $65 million Capital Raise
2010 Cash Flo"", ProjecUon
Ope .. ' ............ ce .. Cash
.0 __ las.
2010 Sourc .. :
Dividends :troD>. Bank
frozn o'ther SUbsidiaries - see belo"","
Tax payxnents ftozn Subsidiaries
Capital raise net of' costs of issua:n.ce
XD.teres'l: incOXXJ.e - Trust P're.rrecS'
N01.. Carry back
Option Exercise
Securities exchanged "or Equity' Trust Note - cash :flovva - UVV1
Bqu.ity Trust Note. @ 7 yr &a:1 - b:a:terest
Equ.ity Trust 'l'-oTote. @ 3.2S%'. '7 yr a.D1 - principa.l
Su.bsidiary payxnen:ts - net .A./P,.A/R.
C>ther Souroes
Total Sources
2010 Use
Payroll related cash activity
A/P i!br su.bsidiaries holding corn.pan:y - cash expenses
Capi.'Cal Con'triibu.tion.s to Subs
Interest .olD. "Y'ru.st Preferred
Xn.:teres1: pa.yro.ents .on S"""D :r:>eb1:
:Interest P_y:D1eD.ts cn. LOC '
Tax. payxr:uu::.:ts to :IR.S &. States
Tax. pays%1OS11:S too Su.'bsic:liaries
R.ep_yroeD.'ts on Chase LOC (lEJO.&tu.res on 6/30/10)
Total 'LJ"ses
Ca_ .. B_I .... ce
Cas" Source 1rOo ... Non-Bank. Subsl.d.l_rl.es:
Bancorp Tradina
't..TVV .A.sset
Equibv.l:or Be,sin.n.ins Balance
(XC payn>.entlSl'l'disc)
secu.ri"ty cash fto"W'S
Paid.eia. Note - Xn.terest
Paic:;loia 2'rote -'prinCipal
Bquil!v.[or Bnd.ina Ba,Iiu:J.ce
Cash transferred/dividend. to 't...T"\1VEI:I ::fi-OJXl Equ.il'v.[or
Cash. transfi!nrrecVclividen.d. to 'UVVBX ::fi-OD1 and UVV .A.sset
R.eftoaD.Qina of J:li'ebtlCal1 of Trust Preferred
Toc'" Ca ... 6-0 ... No .. -Bank S .....b.:
TeT A.L CA.S_ A. V .ADL..A8LE Te UVVUIl
Cur ....e ... t ........ ce
Cha.seLOC
s 9.551.270
Ac:: ....... 1
s 6.656.011
A-.=l::o_1
S 1.847.88S __ 6"..all'& S 4.339.397 __
Flrs-': Quar*-er Second Third. P'our&h
2010 Qu.arter 2010 Quart.r 2010
2.000.000 2.713.486 750.000
650.000
61.725 ..000
S.605
12.118.000
Tot_ 2010
5.463.486
650.000
61 .. 725.000
5.605
12.11.8.000
583.851 440.071 443.499 361.196 1.828.617
32.492 31.924
153.413 153.413
20.296
3.051.138
84,.712
3.357.963
1.493.130 1.955.471 737.747 1.024.547 5.210.895
17.959 17,959
1.652.522 2.633.209 62.252.169 408.587- 66.946.4-l!:f7'
973.508 573.680
1.871.820 3::o051.67S
3.250.000
186.628
77",449 74.136
222.304- 344.012
,195.500
650.000
2.S00.000 1.2.50,,000
881.387 5.167.533
596.097
1 ..263.522-
61,725,.000
76.045
288.991
250.000
12.118.000
2.000.000
63.359.107
751.097
1.569'.980
76.04S
266.996
500.000
803.665
2.894.383
7.756.996
64.975.000
186.628
303.67S
1.122.303
445.500
12.768.000
6.250.000
70.21 1 .6,92
6.656.011 1.847.885 4.3.39 .397 4 4.351 .32Z
150.423,
68.494
147.242
66.244
2.05S.697 2.988.911 2.884.406 942.121
(14.606) (6.250)
857.100 642.900 703.162 660.S73
28.941 ,14.908 22.362 22.362
61.779 _45.677 45.677
2.988.911 3.670.920 3.65S.607 1.670.734
(1.000.000) (2.500.000)
(213.486)
(750.000)
2.055.697
(20.856)
2.863.73:5
88.573
183.585
5.170.734
(4.250.000)
(213.486)
920.734
9.863,83.?'_ _ 5,2"72,055
17.500.000 16.250.000 14.250.00'0 13.750.000 13.750.000
:1.-7';:500.000 16,,250,,000 14,,:Z-50,000 1.3.750.000
UWBK 2011 Cash Flow Projections
2011 Cash Flow Projection
Opening Cash Balance 17,197,726
estimate
First Quarter
2011 Sources; 2011
Dividends from Bank
Dividends from other subsidiaries
Tax payments from Subsidiaries 500,000
Capital raise - net of issuance costs
Interest income - Trust Preferred 3,399
Option Exercise
tv
Securities exchanged for Equity Trust Note - cash flows
283,216
ex>
Subsidiary payments - net AlP .AlR
1,208,758
~
Other Sources
0
Total Sources
1.995,373
2011 Uses;
Payroll related cash activity
751.097
AlP for subsidiaries and holding company - cash expenses 1.852.258
Capital Contributions to Subs
Interest payments on Trust Preferred 111.377
Interest payments on Sub Debt 76,045
Interest payments on LOC
Interest payments on New Borrowings 75.000
Tax payments to IRS
Total Uses 2.865,777
Total Cash Balance 16.327.322
Cash Source from Non-Bank Subs:
Equi-Mor Beginning Balance 1,670,734
Equi-Mor security cash flows 634,724
Paideia Note - Interest 22,362
Paldeia Note - principal 45.678
Equi-Mor Ending Balance 2,373,497
Total Cash from Non-Bank Subs: 2,373,497
TOTAL CASH AVAILABLE TO UWBI
YJJJ
UN,I,'TE,D
WESTERN
" BAN CORP
$125 million Capital
16,327,322 14,182,834 13,276,244
estimate estimate estimate
Second Third Quarter Fourth
Quarter 2011 2011 Quarter 2011 Total 2011
-- --
500,000 750,000 1,000,000 2,750,000
3,504 1,176 8,079
216,067 137.760 62,491 699,534
2,013,631 825.774 1,051,185 5,099,348
2.729.698 1.717.038 2.114.852 8.556.961
596,097 596.097 906.097 2,849.389
3,085,618 1.265,388 1,610,799 7.814,063
740,592 109,432 740,592 1.701.994
76,045 76,045 76,045 304,179
75.833 76,667 76.667 304.167
300,000 500,000 1,250.000 2.050.000
4,874.185 2,623,629 4,660,200 15,023,792
14,182,834 13,276,244 10.730,896 10.730.896
2,373,497 3,052.587 3,710,734 1.670,734
611,050 590,108 572,573 2,408,455
22,362 22,362 22,362 89,448
45,677 45,677 45.677 182
1
709
3.052,587 3,710,734 4.351.346 4,351,346
3,052,587 3,710,734 4,351.346 4,351,346
- - - - - - - - - . ~ . - - - - --.- .. -.. - - - - - ~ - -
IV
,00
1-'-1
I
UWBK 2011 Cash Flow Projections million Capital
2011 Cash Flow Projection
Opening Cash Balance
2011 Sources:
Dividends from Bank
Dividends from other subsidiaries
Tax payments from Subsidiaries
Capital raise - net of issuance costs
Interest Income - Trust Preferred
Option Exercise
Securities exchanged for Equity Trust Note - cash flows
Subsidiary payments - net AlP ,AIR
Other Sources
Total Sources
2011 Uses:
Payroll related cash activity
AlP for subsidiaries and holding company - cash expenses
Capital Contributions to Subs
Interest. payments on Trust Preferred
Interest payments on Sub Debt
Interest payments on LaC
Interest payments on New Borrowings
Tax payments to IRS
Total Uses
Total Cash Balance
Cash Source from Non-Bank Subs:
Equi-Mor Beginning Balance
Equi-Mor security cash flows
Paidela Note - Interest
Paideia Note - principal
Equi-Mor Ending Balance
Total Cash from Non-Bank Subs:
TOTAL CASH AVAILABLE TO UWBI
29,572,726
estimate estimate
First Quarter Second
2011 Quarter 2011
1,000,000 1,000,000
3,399
283,216 216,067
1,208,758 2,013,631
2,495,373 3,229,698
751,097 596,097
1,852,258 3,085,618
111,377 740,592
76,045 76,045
75,000 75,833
600,000 600,000
3,465,777 5,174,185
28,602,322 26,657,834
1,670,734 2,373,497
634,724 611,050
22,362 22,362
45,678 45
1
677
2,373,497 8.483,944
2,373,497 3,052,587
30,975,819 29,710,421
26,657,834 26,001,244
estimate estlm.lte
Third Quarter Fourth
2011 Quarter 2011 Total 2011
1,500,000 2,150,000 5,650,000.
3,504 1,176 8,079
137,760 62,491 699,534
825,774 1,051,185 5,099,348
2,467,038 3,264,852 11,456,961
596,097 906,097 2,849,389
1,265,388 1,610,799 7,814,063
109,432 740,592 1,701,994
76,045 76,045 304,179
76,667 76,667 304,167
1,000,000 1,500,000 3,700,000
3,123,629 4,910,200 16,673,792
26,001,244 24,355,896 24,355,896
3,052,587 3,710,734 10,807,551
590,108 572,573 2,408,455
22,362 22,362 89,448
45,677 45.677 182,709
10.477,943 12,419,518 12,419,518
3,710,734 4,351,346 4,351,346
29,711,977 28,707,242 28,707,242
IV
CO
.j:::.
IV
UNI.TE .... ,.D ..
WESTERN
BANCORP
UWBK 2011' Cash Flow Projections - $65 million Capital Raise
2011 Cash FloVII Projection
Opening Cash Balance
2011 Sources:
Dividends from Bank
Dividends from other subsidiaries
Securities exchanged for Equity Trust Note - cash flows
Subsidiary payments - net AlP ,AIR
Other Sources
Total Sources
2011 Uses:
Payroll related cash activity
AlP for subsidiaries and holding company - cash expenses
Capital Contributions to Subs
Interest payments on Trust Preferred
Interest payments on Sub Debt
Interest payments on LOC
Interest payments on New Borrowings
Tax payments to IRS
Tax payments to Subsidiaries
Repayments on LOC
Total Uses
Total Cash Balance
Cash Source fro", Non-Bank Subs:
Equi-Mor Beginning Balance
Equi-Mor security cash flows
Paideia Note - Interest
Paideia Note - principal
Equi-Mor Ending Balance
Cash transferred/dividend to UWBI
Funds from sale of Matrix Funding lots
Refinancing of Debt/Call of Trust Preferred
Total Cash fro", Non-Bank Subs:
TOTAL CASH AVAILABLE TO UWBI
Current Balance
Chase Line of credit
4,351,322 3,529,033 1,793,843 636,659
estil7Jate estil7Jate estil7Jate estimate
First Quarter Second Third Quarter Fourth
2011 Quarter 2011 2011 Quarter 2011 Total 2011
433,000 505,000 1,373,000 1,482,000 3,793,000
1,000,000 500,000 1,500,000
283,216 216,067 . 137,760 62,491 699,534
1,208.758 2.013.631 825.774 1,051,185 5,099.348
2.924,974 3,234,698 2,336,534 2,595,676 11,091,882
751,097 596.097 596,097 906,097 2,849,389
1,852,258 3,085.618 1,265,388 1,610,799 7,814,063
76,045 76,045 76,045 76,045 304,179
242,862 236,294 229,523 220,154 928,833
75,000 75,833 76,667 76,667 304,167
250,000 400,000 750,000 800,000 2,200,000
500,000 500,000 500,000 500,000 2,000,000
3,747,262 4,969,887 3,493,719 4,189,762 16,400,631
3,!,;;29,O33 __ (957,428) ----.1957,42ID
920,734 1,623,497 802,586 1,460,734 920,734
634,724 611,050 590,108 572,573 2,408,455
22,362 22,362 22,362 22,36289,448
_ A.1?77 45&V_ __ 182,709
1,623,497 2,302,587 1,460,734 2,101,346
(1,000,000) (500,000) (1,500,000)
623,497 802,586 1,460,734 2,101,346 2,101,346
7,725,313 4,355,584 2,158,634 2,158,634
13,250,000 12,750,000 12,250,000 11,750,000 11,750,000
13,250,000 12,250,000 11,750;0'00 11 ,750,000
N
00
.j:::.
W
J
D ...
WESTERN
. BAN CORP
UWBK 2012 Cash Flow Projections $125 million Capital
2012 Cash Flow Projection
Opening Cash Balance 10,730,896 10,406,722 9,534,721 9.288,271
estimate estimate estimate estimate
First Quarter Second Quarter Third Quarter Fourth Quarter
2012 Sources: 2012 2012 2012 2012 Total 2012
Dividends from Bank
Dividends from other subsidiaries 500,000 400,000 350,000 350,000 1,600,000
Tax payments from Subsidiaries 1,800,000 2,000,000 2,200,000 2,500,000 8,500,000
Monitization of NMTC's (Dividend from CFF)
Interest income - Trust Preferred
5,605 26,735 3,390 35.730
Option Exercise
Securities exchanged for Equity Trust Note - cash flows 12,595 12,595
Subsidiary payments - net AlP ,AIR
1,240,185 2,065,985 847.244 1,078,516 5,231.931
Other Sources
Total Sources
3,558,385 4,465.985 3,423,980 3,931,906 15.380.256
2012 Uses:
Payroll related cash activity
906,097 596,097 596,097 906,097 3,004,389
AlP for subsidiaries and holding company - cash expenses 1,900,417 3,165,844 1.298,288 1,652,680 8,017,229
Capital Contributions to Subs
Interest payments on Trust Preferred
Interest payments on Sub Debt 76,045 76,045 76.045 76,045 304,179
Tax payments to IRS 1,000,000 1,500,000 1,700,000 1,500,000 5,700,000
Total Uses 3.882,559 5,337;986 3,670,430 4,134,822 17,025,797
Total Cash Balance 10,406,722 9,534,721 9.288,271 9,085,355 9,085,355
Cash Source from Non-Bank Subs:
Equi-Mor Beginning Balance 4.351.346 4,431.770 4,541,245 4,632,670 4,351,346
Equi-Mor security cash flows 512,384 441,436 373,386 306,176 1,633,382
Paideia Note - Interest 22.440 22,362 22.362 22,362 89,526
Paideia Note - principal 45,599 45.677 45.677 45,677 182,631
Equi-Mor Ending Balance 4,931,770 4.941.245 4,982.670 5,006,886 6,256,886
Cash transferred/dividend to UWBI from E-mor (500.000) (400,000) (350,000) (350,000) (1,600,000)
Funds from sale of Matrix Funding lots
Refinancing of Debt/Call of Trust Preferred
Total Cash from Non-Bank Subs: 4,431,770 4.541,245
-
4,656,886 4,656;886
TOTAL CASH AVAILABLE TO UWBI
N
00
.j:::.
.j:::.
YIIJ
UNITED
. WESTERN
. BANCORP
UWBK 2012 Cash Flow Projections
$200 million Capital
2012 Cash Flow Projection
Opening Cash Balance
2012 Sources:
Dividends from Bank
Dividends from other subsidiaries
Tax payments from Subsidiaries
Monitization of NMTC's (Dividend from CFF)
Interest income - Trust Preferred
Option Exercise
Securities exchanged for Equity Trust Note - cash flows
Subsidiary payments - net AlP,AlR
Other Sources
Total Sources
2012 Uses:
Payroll related cash activity
AlP for subsidiaries and holding company - cash expenses
Capital Contributions to Subs
Interest payments on Trust Preferred
Interest payments on Sub Debt
Tax payments to IRS
Total Uses
Total Cash Balance
Cash Source from Non-Bank Subs:
Equi-Mor Beginning Balance
Equi-Mor security cash flows
Paideia Note - Interest
Paideia Note - principal
Equi-Mor Ending Balance
Cash transferred/dividend toUWBI from E-mor
Total Cash from Non-Bank Subs:
TOTAL CASH AVAILABLE TO UWBI
24,355.896 24.231.722
estimate estimate
First Quarter Second Quarter
2012 2012
500,000 400,000
2,500,000 2.500,000
5.605
12,595
1,240,185 2,065,985
4.258,385 4,965.985
906,097 596.097
1,900,417 3,165.844
76,045 76,045
1,500,000 1,500,000
4,382,559 5,337,986
24,231,722 23,859,721
4,351,346 4,431,770
512,384 441,436
22,440 22,362
45,599 45,677
4,931,770 4,941,245
(500.000) (400,000)
4,431,770 4,541.245
23,859,721 24,113,271
estimate estimate
Third Quarter Fourth Quarter
2012 2012 Total 2012
350,000 350.000 1,600,000
2.500.000 2,500.000 10.000,000
26,735 3,390 35,730
12,595
847,244 1,078,516 5,231,931
3,723,980 3,931,906 16,880.256
596,097 906,097 3.004,389
1,298.288 1,652.680 8,017,229
76,045 76.045 304,179
1,500,000 1,750,000 6,250,000
3,470,430 4,384,822 17,575,797
24,113,271 23,660,355 23,660,355
4,541,245 4,632,670 4,351,346
373,386 306,176 1,633.382
22,362 22,362 89,526
45,677 45
1
677 182.631
4,982,670 5,006,886 6,256,886
(350,000) (350.000) ~ 1 ,600,000)
4,632,670 4,656,886 4,656,886
N
ex>
.c:.
VI
--
, '" .. '
~ J .
UNITED
WESTERN
BANCORP
UWBK 2012 Cash Flow Projections
$65 million Capital Raise
2012 Cash Flow Projection
Opening .Cash Balance
2012 Sources:
Dividends from Bank
Dividends from other subsidiaries
Tax payments from Subsidiaries
Securities exchanged for Equity Trust Note - cash flows
Subsidiary payments - net AlP .AlR
Other Sources
Total Sources
2012 Uses:
Payroll related cash activity
AlP for subsidiaries and holding company - cash expenses
Interest payments on Sub Debt
Interest payments on LOC
Tax payments to IRS
Tax payments to Subsidiaries
Repayments on LOC
Total Uses
Total Cash Balance
Cash Source from Non-Bank Subs:
. Equi-Mor Beginning Balance
Equi-Mor security cash flows
Paidela Note - Interest
Paideia Note - principal
Equi-Mor Ending Balance
Cash transferred/dividend to UWBI from E-mor
Funds from sale of Matrix Funding lots
Refinancing of Debt/Call of Trust Preferred
Total Cash from Non-Bank Subs:
TOTAL CASH AVAILABLE TO UWBI
2,158,634 396,932
estimate estimate
First Quarter Second Quarter
2012 2012
1,827,000 1,923,000
1,400,000 1,750,000
1,000,000 1,000,000
12.595
1.240.185 2,065.985
5,479,780 6.738,985
906,097 596.097
1.900,417 3.165.844
76.045 76.045
242.862 236.294
500.000 500,000
500,000 500.000
4.125,421 5.074.280
396.932 2.061.637
2.101.346 1,281.770
512,384 441.436
22.440 22,362
45
1
599 45
1
677
2.681.770 1,791.245
(1,400.000) (1.750.000)
1,281.770 41.245
1,678,702
2,061,637 3,248,929
estimate estimate
Third Quarter Fourth Quarter
2012 2012 Total 2012
2,140,000 2,269,000 8,159,000
300,000 300,000 3,750,000
1.200.000 1.300.000 4.500,000
12,595
847.244 1,078,516 5.231,931
4,487.244 4,947.516 21,653.526
596.097 906,097 3.004,389
1.298.288 1.652.680 8.017.229
76,045 76,045 304.179
229.523 220,154 928,833
600.000 650.000 2.250,000
500.000 500,000 2,000.000
3.299.953 4.004.976 16.504.630
3.248.929 4.191,468 4,191,468
41.245 182.670 2.101.346
373,386 306.176 1.633,382
22.362 22.362 89.526
45
1
677 45
1
677 182
1
631
482,670 556.886 4.006.886
(300,000) (300.000) (3.750.000)
182.670 256,886 256.886
.. 2846
TabC
Exhibit 94 H
2847
Office of Thrift Supervision
Department of the Treasury
Pacific Plaza, 2001 Junipero Serra Boulevard, Suite 650, Daly City, CA 94014-1976
P.O. Box 7165, San Francisco, CA 94120-7165 Telephone: (650) 746-7000 Fa.x: (650) 746-7001
August 6, 2010
Michael 1. Blayney, Esq.
Hunton & Williams LLP
Fountain Place
1445 Ross Avenue, Suite 3700
Dallas, TX 75202-2799
Dear Mr. Blayney:
OTS No. 06679
NATS No. R4-2010-0228
West Region
This is in regard to the Notice you filed on behalf of United Western Bank, dated July 27, 2010,
and received in om Office with copies and filing fee on July 30, 201 0, to conduct a new activity
through f:Ul operating subsidiary pursuant to 12 C.F.R. 559.11. 12 C.F.R. 559.11 also
provides that if the OTS detennines that the Notice presents supervisory concerns, it may require
that the proposal be processed under the' standard Application treatment. Based upon om
preliminary review of the proposed transaction in light of the Bd's adverse condition, this is to
advise you that we have supervisory concerns and will process the submitted Notice as a
standard Application subject to the processing procedures at Part 516, Subparts A and E.
As the proposal will now be processed as an Application, the applicable filing fee is $5,000,
pursuant to the Application Fee Schedule under TB 48-21. Inasmuch as $1,000 has already been
submitted with the Notice,an additional fee in the amount of $4,000 should be remitted as soon
as practical to our Regional headquarters in Dallas. Please be advised that the Application will
not be considered filed until the full fee has been received. Further, in accordance with
12 C.F.R. 516.210, we will provide you with om comments and requests for additional
inform.ation within 30. days of the date offiling.
If you have any questions, please feel free to contact me at 650-746-7029.
Sincerely,
~
Bowman W. Lee
Applications Analyst
cc: Tom Trujillo, FDIC-Dallas
2848
Michael J. Blayney, Esq.
August 6, 2010
Page 2
bce: N. J. Dyer
K. B. Swanson
S.1. Harris
J. A. Hendriksen
C.T.Coon
J. Miller
2849
TabC
Exhibit 94 I
2850
HUNTON&
WILLIAMS
.... _ HUNTON & WILLIAMS LLP
i' ,!'.:-:.,',-;-'"'''' '.' FOUNTAIN PLACE
it r'. f : .. :;;; /':;'.: i:';:-' 1445 ROSS AVENUE
';'i I ,1 SUITE 3700
i i ' ... ; ,; ". . :: .. ::.;:.t r ':/ DALLAS. TEXAS 75202-2799
i.;: r i \)
U' ; Ii AU::':/: TEL 214 9793000
:IJ i..,; G 10 2010 "r;.'j FAX 214.740.7108
:i; ", i MICHAEL J. BLAYNEY
if '.; . ' . '. _' t DIRECT DIAL: 214-468-3307
1............. , ...... ''',' '.\1 EMAIL: mblayney@huntQn.com
! '" "'; ".';' f
August 10,2010
Via Hand Deliverv
Philip A. Gerbick
Regional Director
Office of Thrift Supervision
Dallas Regional Office
225 E. John Carpenter Freeway, #500
Irving, Texas 75062-2326
.. ,,' . FILENO: 76676.1
AUG 10 2010
REGIONAL DIRECTOR
OTS-WESTERN
Re: United Western Bank -- Notice Pursuant to 12 U.S.C. 1828(m), 12 C.F.R.
362.15 and 12 C.F.R. 559.11 for an acquisition and conduct of a new
activity in an operating subsidiary
Dear Mr. Gerbick:
On behalf of our client United Western Bank, Denver, Colorado, a federal savings bank
(the "Bank"), and in response to the letter from Bowman W. Lee addressed to me dated August
6,2010, I am enclosing a check in the amount of $4,000 to cover the additional filing fees for the
Application.
Please do not hesitate to contact me with any questions or concerns.
Enclosure
cc: Michael Stallings
Ted Abariotes
Allen McConnell (finn)
J r'
Mic el], Blayn1 f
ATLANTA AUSTIN BANGKOK BEIJING BRUSSELS CHARLOTTE DALLAS HOUSTON LONDON LOS ANGELES
McLEAN MIAMI NEW YORK NORFOLK RALEIGH RICHMOND SAN FRANCISCO SINGAPORE WASHINGTON
www.hunlon.com
76676.00000 1 EMF_US 32088843v I
2851
United Western Bank
Reference
AUGUST 2010
Vendor No: OTS200 August 9, 2010
Vendor Name: OFFICE OF THRIFT SUPERVISION Check No: 86826
Net Amount Paid j Invoice Date Gross Amount Discount Taken
08/09110 4,000.00 4,000.00
.... - -, ..
;r:-) s; ;;!-: \.:' i? ;;'\
,) r rjr'-'-- _ '. _____ .. _ .. __ _ , j
. I , ::: ; I!
, !'! ."
,I.".!/, ';!
t !I" AUG 10 10 ., . ,I
:":';
,
,'J "'i ,:"''/ t
:: '- , '
I i.j'"; . ;', .. ' oJ
L ... . .:.'
Totals: 4.000.00 4,000.00
r .... 1
I . .., ...... .'.
N!
col
I
I
I
I
'.' Western .. "'.'.
700 11th Street. P.O. QOx 1320;;'
Denver. CO 80202
.;.
:::,"
I Pay
FOUR THOUSAND AND 0/100 -*
I
I
To}he OFFICEOFT,HRIFT SUPERVISION
Order Or: PO BOX 7165
'.'
.;0..... ,
i
' .. p.
Check No: 86826
Check Date: August 9, 2010
Amount: ..... 4.000.00 ....
_ p,;..:.CAs.t-
I SAN FRANCISCO, CA 94104-4533
, Your SJgnalUre Here
" illl:'i,a.'h\
United Western Bank
Vendor No: OTS200 July 29, 2010
Vendor Name: OFFICE OF THRIFT SUPERVISION
Reference
-jJ.nmiM Data Gross. A_ ..... AI Discount Takan
2010
07/29/10 1.000.00
., .
...... 'of
Totals: 1.000.00
. ..
Check No: 86736
Net Amount Paid
...... .
1,000.00 I
'.' .....
.. ',\j; .. > . ... ..,.
.. . ... / ...
'" . /-,' .. :., ",' ..0
. ':'::'":,,
Pay. .
: :,' "':'
___ __ rm_' .' II' m' 1IIi' ' ___ ' IiI __ l!ldli!.'Ii:firil!iilll.lijim].Ii\1Ii1""IIi'IIi!l! Iril f4I1iwm_ il*IiI'ImM1li il ___ d
2853
TabC
Exhibit 94 J
2854
Office of Thrift Supervision
Department of the Treasury Western Region
Pacific Plaza, 2001 Junipero Serra Boulevard. Suite 650, Daly City, CA 94014-3897 Daly City Area Office
P.O. Box 7165, San Francisco. CA 94120-7165 Telephone: (650) 746-7000 Fa.x: (650) 746-7001
September 9, 2010
Michael J. Blayney, Esq.
Hunton & Williams LLP
Fountain Place
1445 Ross Avenue, Suite 3700
Dallas, TX 75202-2799
Dear Mr. Blayney:
OTS No. 06679
NATS No. R4-2010-0228
This is concerning the notice you submitted on behalf of United Western Bank ("Bank") in our
Office on July 27, 2010, to advise ofitsintent to: (1) acquire Legent Clearing, LLC ("Legent");
and (2) conduct new activities through an operating subsidiary. Due to supervisory concerns,
pursuant to 12 C.F.R. 559.11, we notified you on August 6,2010, that the submission will be
processed as a standard Application. While the Application was fonnally filed on August 10,
2010, before we can consider it complete we askthat you respond to the following comments:
1. Please be advised that the Application cannot be deemed complete until the Bank has
received a final opinion or ruling from the FDIC as to whether the deposits that will be
placed through or made available from Legent would be considered brokered deposits under
12 C.P.R. 337.6, and a copy of which must be provided to this Office.
2. It is not clear from the Application as to how the operating subsidiary will be created or
formed. Will Legent be acquired and folded into a newly-created or an existing operating
subsidiary of the Bank? Will Legent itself, upon acquisition, become a new operating
subsidiary of the Bank? Please confirm explicitly.
3. Provide the corporate name and address of the subject operating subsidiary, as well as the
date and state of incorporation.
4. Provide a copy of the (proposed) articles of incorporation and bylaws of the operating
subsidiary.
5. State the amount of the Bank's existing or proposed direct investment in the operating
subsidiary.
2855
Michael J. Blayney, Esq. - United Western Bank.
September 9, 20.10
Page 2
6. Discuss how the operating subsidiary is permitted to engage in the proposed activity pursuant
to applicable state law, if any.
7. Briefly describe all other or regulatory approvals, consents, or notifications
that are required to consummate all transactions proposed in the Purchase Agreement.
8. Discuss how the Bank and the operating subsidiary will maintain separate corporate
existence, in accordance with 12 C.F.R. 559.10. Will the Bank. and the operating
subsidiary share any office space, have any "dual employees", e:qgage in other transactions
with one another, andwill there be a resource/service sharing or allocation agreement?
9. Describe the Bank's policy & practice with regard to any anticipated involvement in the .
proposed new operating subsidiary activity by any director, executive officer, or material
shareholder (or related interest thereof) of the Bank or its parent company.
10. On page 7 of the Application, it is stated that Mr. Guy Gibson (indirectly) acquired Legent
from Mutual of Omaha in June 2002; however, on page 9, it is stated that Mr. Gibson
founded Legent in 2002 .. Please clarify this discrepancy.
11. We understand Mr. Gibson indirectly owned Legent before selling his interest to the Legent
Group LLC andlor Mr. Henry C. Duques. What was the price that Legent was sold for?
12. With respect to Mr. Gibson, please describe explicitly, as of the date of Application filing, as
to the nature of any financial interest, association, affiliatio1l, or on-going business dealing
with Legent, the Legent Group LLC, or Mr. Duques.
13. Among the transactions contemplated in the Purchase Agreement, the Bank will advance
some $18 million to Legent so that Legent can retire existing debt. Please describe the terms
of such proposed credit advance by the Bank.
14. PurChase Agreement Section 3.13 - Please provide a copy of Schedule 3.13 regarding
discussion of pending and threatened litigation against Legent.
15. Purchase Agreement Section 3.26 - Please provide a copy of Schedule 3.26(a) regarding
discussion of transactions with affiliates involving Legent.
16. Please describe the intent and purpose of the Registration Rights Agreement, as well as the
anticipated timi:qg of registration activity in relation to the other transactions contemplated in
the Purchase Agreement.
2856
I .
Michael J. Blayney, Esq. - United Western Bank.
September 9, 2010
Page 3
17. Provide a complete copy of "the acquisition recommendation memorandum contemplating
the downside scenario" that was referenced in the minutes of the Bank's 06/03/10 Special
Board of Directors and Special Committee Meeting (Exhibit D).
18. Provide a copy of the"KBW Fairness Opinion" referenced in the meeting minutes; this
document will be afforded confidential treatment by the OTS.
19. It appears that the financial projections in the Business Plan under Exhibit F focuses on
Legent itself: while the financial projections in the Business Plan toward the end of Exhibit G
focuses on the Bank itself. Please provide financial projections (including balance sheet,
income statement, and cash flow statement) for the Bank on a pro forma basis through 2013.
assuming the base scenario of a $125 million capital raise, on a consolidating basis with the
operations of the Bank and Legent broken out separately and then fully consolidated.
20. Discuss whether the Bank would consider the acquisition of Legent if not for the issue of
brokered deposits. '
21. Discuss why the sellers (Legent Group LLC and Henry C. Duques) wish to sell Legent to the
Bank shortly after acquiring it.
22. Provide a discussion/comparison of Legent's recent operating performance with that of its
competitors.
23. Describe the quality of Legent's margin loan portfolio: What is the delinquency status/rate?
What has been the amount of charge-offs over the recent years? Why are no loan loss
provisions shown in the Business Plan for Legent?
24. Upon acquisition by the Bank. would Legent continue its policy of investment in
correspondent clients? If so, describe the form of such investment.
25. Explain why TradeKing is terminating its correspondent client relationship with Legent.
26. Assuming Legent does not add new clients, provide a projection of Legent's profitability
over the next three years following TradeKing's departure. Will Legent recognize a loss on
its investment in TradeKing?
27. Please provide us with a copy of any comment letter issued by the FDIC iII, connection with
the Application, as well as a copy of imy supplemental information filed with the FDIC.
2857
Michael J. Blayney, Esq. - United Western Bank
September 9, 2010
Page 4
Please be advised that, pursuant to 12 C.F.R. 516.220(a), should you fail to respond fully to the
above within 30 days of the date of this letter, we may deem your Application withdraWn or
consider your non-response to be ground for an issuance of disapproval or objection. If you have
any questions, please contact me at 650-746-7029.
~ y ,
Bowman W. Lee
Applications AnalY,St
cc: ~ Tom Trujillo, FDIC-Dallas
2858
TabC
Exhibit 94 K,
See TabC, Exhibit 30
2859
TabC
Exhibit 94 L
2860
Holding Company Docket Print
Systems Tools Forums Links OTSWeb
Holding Company Doclwt Print
Office of Thrift Supervision
FinanCIal Reporting System
Name: Holding Company Docket Print
Quarter of: September 2010
Location: Denver, CO
OTS Region:
Run Date: January 17, 2011, 1 :08 PM
Data: Regulatory ($Thousands)
TFR Edit Status: U;:n ;d( .,;., TFR Reported Data Date: December 8, 2010
rFR edit Sta.tus Date: December 9, 2010
j(**"'''' SENSITIVE
.. ..... ""' __ "",,,,,, -'-\11_ .. " .._ ........... , ...... _ ............. __ ................ HC"RePQ;t Filer
Docket: H")' structure: fen Ducket:
Name.: \I;f! ;';t(':r I Name: United Western sank
Lotation: Denver, CO ! Location: Denver, CO
OTS ({eglon: H'J."c.' OTS Region: :,'./\/
IIC Edit Status: TFR Edit Status: '.:,;'.i"",t;
He Edit Status Date: Novembe, lB, 2010
HC Reported Data Date, November 16, 2010
I
TFR Edit Status Date: December 9, 2010
TFR Reported Data Date: December B, 2010
Description
Holding Co. fiscal Year End
Stock Exchange Ticker Symbol
SEC file Number
Website Address (76 characters maximum)
http://www.uwbancorp.com
PARENTONLV
Total Assets
Total Liabilities
Equity:
Perpetual Preferred Stock:
Cumulative
Noncumulative
Common Stock:
Par Value
paid In Excess of Par
Accumulated Other Comprehensive Income:
Unrealized Gains (LOSSes) on Accum Gains (LOSSes) on Certain Securities
Gains (Losses) on Cash Aow Hedges
Other
Retained Earnings
Other Components of Equity
Total Equity
Total liabilities and Equity
Net Income (Loss) Attributable to:
Holding Company
l),vldends Declared Attributable to:
Holding Company
Incluoed in Total Assets:
Cash, DepOSits, and Investment Securities
Receivable from Subsidiaries:
Savings Association
Other Subsidiaries
Investment In Subsidiaries:
Savings ASSOCiation
Other Subsidiaries
Intangible Assets:
Mortgage ServiCing Assets
Nonmortgage Servicing Assets and Other
Deferred Policy Acquisition Costs
Included In Total Liabilities (excluding DepOSits):
Payable to Subsidiaries:
Line Item
HCllO
HC125
HC130
liC140
HCllO
He220
HC221
HC222
HC223
HC224
HC22S
HC226
HC227
HC228
HC229
HC240
HC20
HC250
HC575
HOOl
HCllO
HC320
HellO
HC340
HC3S0
H060
HC370
Page 1 of3
September
2010 Value
December
UWBK
21231
$ 173,597
$ 79,118
$0
$0
$3
$ 10B,073
$-
$0
$0
$- 9,410
$0
$ 94,479
$ 173,597
$- 23,304
$0
$ 6,251
$ 321
$ 2,415
$ 140,026
$ 17,753
$0
$ 21
$0
http://otsnetO 1/1712011
Holding Company Docket Print
savings AssociatIOn SubsIdiaries:
Transactional
Debt
Other Subsldlarles:
Transactional
Debt
Trust Preferred IrIstruments
Other Debt Milwrlng In 12 Mos or less
Other Debt Maturing In More Than 12 Mos
Reflected In Net Income:
Interest Income
Dividends:
From Savings Association Subsidiaries
From Other Subsidiaries
Tolallncome
Interest Expense:
Trust Preferred Instruments
All Other Debt
Total Expenses
Total Income Taxes
Net Cash Flow from Operations Attributable to Holding Company
, Year-toDate:
YTO - Net Income (LOSS) Attrlbutilble to Holding Company
YTO DIvidend Income From Savings As50datlon Subsidiaries
YTO - Dividend Income From Otller Subsidiaries
YTD - Interest Expense: Trust Preferred Instruments
YTO - Interest Expense: All Otller Debl
YTD - Net Cash Flow From Operations Attributable 10 Holding Company
CONSOLIDATED
Total Assets
Total Uablllties
Equity:
Perpetual Preferred Stock:
Cumulative
NoncumulatIVe
Common Stock:
Par Value
Paid In Excess Of Par
Accumulated Other Comprehensive Income:
unrealIZed GainS (Losses) on Meum GaIns (Losses) on Certain Securities
Gains (LOsses) on Cash Flow Hedges
Other
Retained Earnings
Other Components of Equity
,Total Holding Company Equity
Noncontrolling Interests In Consolidated SubsidIaries
Total Equity
Total liabilities and Equity
Net Income (Loss) Attributable to:
Holding Company and Noncontrolllng Interests
Holding Company
Dividends Dedared Attributable to:
Holding Company
Inouded In Total Assets:
Cash, DepOSits, and Investment Securities
Intangible Assets:
Mortgage Servldng Assets
Nonmortgage Servldng Assets and Ollter
Deferred Policy ACquisition Costs
Included In Total Uabilities (Exduding DepOSitS):
Trust Preferred Instruments
Oiller Debt Maturing In 12 Mos or less
Otlter Debt Maturing In More Than 12 Mas
Ret1ected In Net Income:
Interest Income
Total Income
Interest Expense:
Trust Preferred Instruments
All Other Debt
Total Expenses
Total Income Taxes
Net Cash flow from Operations Attributable to Holding Company
Page 2 of3
HC410 $0
HC420 $0
HC430 $0
HC440 $0
HC445 $ 30,442
HC450
* 16,250
HC460 $10,000
HCS05 $ 99
HCS2S $0
HCS35 $0
HCS09 $103
HC545 $460
HCS55 $ 390
HCS70 $ 24,088
HCS71 $- 681
HCS65 $- 2,883
Y_HC250 $- 67,164
Y_HC525 $0
Y_HC535 $0
Y_HC545 $1,459
Y_HC555 $ 1,169
Y_HC565 $-7,021
HC600 $ 2,084,611
HC610 $1,990,127
Hai21 $0
HC622 $0
HC623 $3
HC624 $108,073
Hail5 $- 4,187
HC626 $0
HC627 $0
Hai28 $- 9,410
Hai29 $0
HaiO $ 94,479
HC620 $5
HC630 $ 94.484
HOD $ 2,084,611
HCG35 $- 23,304
HC64D $- 23,304
H075 $0
HC601 $ 653,793
HC6S0 $ 5,844
Hai55 $ 746
HaiGD $0
Hai70 $ 30,442
HC680 $ 24,236
HC690 $ 265,516
HODS $ 21,165
HOD9 $ 20,119
HOIO $ 460
H020 $ 2,351
H070 $ 43,844
HC771 $- 421
H030 $ 3,706
Holding Company Docket Print
Year-to-Date:
YTD - Net Income (LOSS) Attributable to HC &. Noncontrolllng Interests
YTO - Net Income (Loss) Attributable to Holding Company
ITO - Interest Expense: Trust Preferred Instruments
ITO - Interest Expense: All Other Debt
ITO - Net Cash Flow From Operations Attributable to Holding Company
SUPPLEMENTAL QUESTIONS
Any significant subs of the HC formed, sold, or dissolved during tile qlr7
HClany sub a broker or dealer registered under the SEC Act of 19347
HClany sub an Investment advisor regulated by ttle SEC or any State?
HClany sub an Investment company reglsterd under the Invest Co Act of 1940?
HClany sub an Insurance comp sub! to supervision by a State Ins l\e!Julator?
HClany sub subject to regulation by the CFTC?
HClany affiliates conduct oper outside U.S. thru foreign brench/subsldlary?
Has the HC appointed any new senior exec officers/directors during the qtr?
HClany sub entered Into a new pledge or changed the terms of capital stock'?
HC/any sub changed any security that would negatively Impact Investors?
IiClany sub defaulted In the payment of prln, Int, Installment during qtr?
Change In the holding company's Independent auditors during the quarter?
Change In the holding company's fiscal year end during the quarter?
HC/any GAAP-consolldated subs control other U.S. depository Institutions?
If located In the US or Its territorieS, provide the Forc certificate no.
If located In the US or Its terrltorle" provide the FDIC certificate nO.#2
If located In the US or Its territories, provide the FDIC certificate no.#3
If located in the US or Its territories, provide the FDIC certificate no.#4
If located In the US or Its territories, provide the FDIC certificate no.1t5
Page 3 of3
V_HC635 $- 67,164
V_HC640 $- 67,164
Y_HC710 $ 1,4S9
Y_HC720 $ 6,983
Y_HC730 $- 16,945
HC81D No
HC81S Yes
HCa20 No
HCa2S No
HC830 Yes
HC83S No
HC840 No
HC845 No
HC8SQ No
HCBS5 No
HC860 Yes
HC865 No
HC870 No
HC875 No
HC876 N/A
HC877 N/A
HC878 H/A
HC879
1>1/"
HC880 Ii/A
,
TabC
Exhibit 94 M
2864
hUNTON&
WILLIAMS
October 8,2010
Philip A. Gerbick
Regional Director
Office of Thrift Supervision
Dallas Regional Office
225 E. John Carpenter Freeway, #500
Irving, Texas 75062-2326
OCT
) 2 2010
. . . ~ .. ~ : ."
HUNTON & WILLIAMS LLP
FOUNTAIN PLACE
1445 ROSS AVENUE
SUITE 3700
DALLAS, TEXAS 75202-2799
TEL 2149793000
FAX 2147407108
MICHAEL J. BLAYNEY
DIRECT DIAL: 214-468-3307
EMAIL: mblayney@hunton.com
FILE NO: 76676.1
",f
Re: United Western Bank -- Notice Pursuant to 12 U.S.C. 1828(m), 12 C.F.R.
362.15 and 12 C.F.R. 559.11 for an acquisition and conduct of a new
activity in an operating subsidiary ("Notice")
Dear Mr. Gerbick:
Below are our client's responses to the questions and comments set forth in the letter of
Bowman W. Lee dated September 9, 2010 (terms with their initial letter capitalized but not
defined in this letter have the meanings given them in the Notice submitted previously). Those
questions and comments are reproduced below in bold and italicized print:
1. Please be advised that the Application cannot be deemed complete until the Bank has
received a final opinion or ruling from the FDIC as to whether the deposits that will be
placed through or made available from Legent would be considered brokered deposits
under 12 C.F.R. 337.6, and a copy ofwhiclt must be provided to this Office.
Based on our conservations and discussions with Regional Director Gerbick, Deputy
Regional Director Scott, Assistant Director Dyer and other OTS representatives during
our September 16, 2010 meeting in Dallas, Texas, we believe and it is our understanding
that the OTS will continue to proceed with a full review ofthe Bank's application, even
as the Bank continues to work and provide information to the FDIC regarding the FDIC's
preliminary determination concerning certain ofthe Bank's deposits as "brokered
deposits."
We note, however, that a final FDIC opinion or ruling ort the brokered deposit issue will
likely not be received before the Legent Purchase Agreement drop dead date deadline of
November 30,2010. As per a letter dated September 29,2010 from Sandra Thompson,
Director of the FDIC's Division of Supervision and Consumer Protection, the Bank has a
ATLANTA AUSTIN BANGKOK BEIJING BRUSSELS CHARLOTTE DALLAS HOUSTON LONDON LOS ANGELES
McLEAN MIAMI NEW YORK NORFOLK RALEIGH RICHMOND SAN FRANCISCO SINGAPORE WASHINGTON
www.hunton.com
2865
HUNTON&!
WIWAMS
October 8, 2010
Page 2
deadline of December 2, 2010 to file a review of the FDIC's supervisory determination.
This extended time frame was set because the FDIC Regional Office has only issued a
preliminary determination dated May 24, 2010 and continues to review information
before issuing an final determination. While the FDIC has not affirmatively acted to
finalize their preliminary determination, FDIC procedures afford an adversely effected
institution a right to appeal a final determination - a filing due on or before December 2,
2010, which assumes the FDIC has issued a final determination by then, Moreover, the
proposed recapitalization of the Bank could negate any need for the FDIC to render a
final determination or ruling.
Accordingly, we believe that OTS's unwillingness to deem the pending application
complete based upon an FDIC ruling that may be months away or may never be issued is
highly inappropriate. We expect and understand that the review process of the pending
application to acquire Legent Clearing will continue and expect that final OTS and FDIC
action on the merits of the application will be issued to facilitate the parties meeting the
Legent Purchase Agreement drop dead date deadline of November 30,2010.
We will continue to work diligently to answer any and all inquires from the OTS and the
FDIC and will provide copies to each respective agency of all correspondence and our
responses. We look forward to receiving each agencies' approval of this operating
subsidiary application as promptly as possible.
2. It is not clear from the Application as to how the operating subsidiary will be created or
formed. Will Legent be acquired andfolded into a newly-created or an existing
operating subsidiary of the Bank? Will Legent itself, upon acquisition, become a new
operating subsidiary of the Bank? Please confirm explicitly.
Pursuant to the terms of the Purchase Agreement, the Bank will acquire all the issued and
outstanding membership interests in Legent from Legent Group, LLC; therefore, upon
closing, Legent itself will become the operating subsidiary, and will be a direct wholly ...
owned subsidiary of the Bank.
3. Provide the corporate name and address of the subject operating subsidiary, as well as
the date and state of incorporation.
The corporate name and address of the operating subsidiary will be:
Legent Clearing, LLC
2866
HuNroN&
WIlliAMS
October 8, 2010
Page 3
9300 Underwood Avenue
Suite 400
Omaha, Nebraska 68114
Legent is a limited liability company and was organized under the laws of the State of
Delaware on January 22,2004.
4. Provide a copy of the (proposed) articles of incorporation and bylaws of the operating
subsidiary.
Copies of the Certificate of Formation and Operating Agreement of Legent, received
from Legent, are included as Exhibit A.
5. State the amount of the Bank's existing or proposed investment in the operating
subsidiary.
The Bank does not have any current direct investments in the proposed operating
subsidiary. The proposed investment by the Bank into Legent will be dependent on the
"Final Cash Purchase Price" (as defined in Section 2.3c(iii) of the Purchase Agreement),
the outstanding balance of Legent subordinated indebtedness at closing and the amount of
excess capital that the Bank determines is prudent for Legent net capital requirements.
On a pro-forma basis assuming that the acquisition had closed on September 30,2010,
the Bank's investment in Legent, as disclosed in the Business Plan submitted with the
Notice, will be approximately $42.2 million, consisting of $15.7 million purchase price, a
$16.5 million payoff of subordinated indebtedness and $10 million of additional capital
that the Bank provides to its operating subsidiary for net capital requirements ..
6. Discuss how the operating subsidiary is permitted to engage in the proposed activity
pursuant to applicable state law, if any.
Legent has all registrations and licenses required to conduct its present business. A list of
all registrations and licenses possessed by Legent is included on Exhibit B.
7. Briefly describe all other governmental or regulatory approvals, consents, or
notifications that are required to consummate all transactions proposed in the
Purchase Agreement.
Pursuant to Section 3.4 of the Purchase Agreement, the necessary governmental or
regulatory approvals, consents and notifications are provided on Schedule 3.4 to the
2867
HUNTON&
WILLIAMs
October 8,2010
Page4
Purchase Agreement. FINRA must approve the purchase ofLegent by the Ban1e The
SEC must approve repayment of the subordinated indebtedness and related transfer of
collateral contemplated under Section 6.12 of the Purchase Agreement. Legent is
required to notify all fifty states, the District of Columbia; Puerto Rico and the entities
listed in Section 3 of Schedule 3.4 of the Purchase Agreement.
8. Discuss how the Bank and the operating subsidiary will maintain separate corporate
existence, in accordance with 12 C.F.R. 559.10. Will the Bank and the operating
subsidiary share any office space, have any "dual employees", engage in other
transactions with one another, and will there be a resource/service sharing or
allocation agreement?
Both the Bank and the operating subsidiary will be operated in a manner that
demonstrates to the public that each maintains a separate corporate existence. To that
end, each such entity will operate in accordance with 12 C.F.R. 559.10 so that:
(1) Their respective business transactions, accounts, and records are not intermingled;
(2) Each entity observes the fonnalities of their separate corporate procedures;
(3) Each is adequately financed as a separate unit in light ofnonnal obligations
reasonably foreseeable in a business of its size and character;
(4) Each is held out to the public as a separate enterprise; and
(5) Unless the Bank has guaranteed a loan to the operating subsidiary, all borrowings by
the operating subsidiary indicate that the Bank is not liable.
Initially, it is not contemplated that the Bank and Legent will share any office space nor
have any "dual employees." It is contemplated that the Bank will enter into transactions
with Legent. In particular, it is contemplated that the Bank will become the settlement
bank for Legent, replacing Deutsche Bank and Trust Company Americas as Legent's
current settlement bank. As Legent's settlement bank, the Bank shall maintain deposits
from Legent's introducing broker-dealers and correspondents ("Customers") at the Bank
and at other banks participating with the Bank in a program whereby the Bank and other
banks agree to maintain Customer deposits so that such deposits shall be insured by the
FDIC up to the limits available under the program created by Legent and the Bank.
2868
HuNToN&:
WIlliAMS
October 8, 2010
Page 5
It is contemplated that there wUl be a resource/service sharing or allocation agreement
between the Bank: and Legent to the extent there is sharing of resources or services.
9. Describe the Bank's policy and practice with regard to any anticipated involvement in
the proposed new operating subsidiary activity by any director, executive officer, or
material shareholder (or related interest thereof) of the Bank or its parent company.
Upon the closing of the Legent acquisition, the executive management of the Bank: will
necessarily take an indirect oversight role in the overall operations of Legent. Prior to the
closing of the Legent acquisition, the Bank: will prepare certain policies and procedures
governing any anticipated involvement in Legent by any director or executive officer of
the Bank or its" parent company. It is not contemplated that there will be any anticipated
involvement in Legent by any material shareholder of the parent company.
10. On page 7 o/the Application, it is stated that Mr. Guy Gibson (indirectly) acquired
Legent from Mutual o/Omaha in June 2002; however, 'on page 9, it is stated that Mr.
Gibson founded Legent in 2002. Please clarify this discrepancy.
In 2002, Mr. Gibson f o u n d e ~ Legent Holdings, Inc. and formed Legent Clearing, LLC to
acquire the operations ofKP Clearing from Mutual of Omaha. Mr. Gibson was not the
"founder" ofKP Clearing operations, the Kirkpatrick Pettis clearing division of Mutual
of Omaha, and the predecessor name of the business which is currently performed by
Legent Clearing. To clarify, the statement on page 7 of the Application should state that
"in June2002, Legent Holdings acquired the Kirkpatrick Pettis clearing operations
(predecessor clearing operations ofLegent) from Mutual of Omaha's wholly-owned
FINRA member firm." .
11. We understand Mr. Gibson indirectly owned Legent be/ore selling his interest to the
Legent Group LLC and/or Mr. Henry C. Duques. What was the price that Legent was
sold/or?
On February 9,2005, Legent Holding, Inc. sold approximately 90% of its interest in
Legent to Legent Group for approximately $23.6 million. Mr. Gibson through Legent
Holdings, Inc. (now known as G2 Holding Corp.) retained the remaining interest.
Through subsequent direct investments by its majority owner into Legent Group, G2
Holding Corp.' s retained ownership was diluted to approximately 9.49%. On March 24,
2010, G2 Holding Corp. sold its entire interest in Legent Group to Mr. Duques for
$898,082.97.
2869
HUNTON&
WILLIAMS
October 8, 2010
Page 6
12. With respect to Mr. Gibson, please describe explicitly, as of the date of Application
filing, as to the nature of any financial interest, association, affiliation, or on-going
business dealing with Legent, the Legent Group LLC, or Mr. Duques.
Legent. With respect to Legent, Mr. Gibson has no financial interest in Legent. In
association with Chris Frankel, CEO of Legent, and other Legent personnel, Mr. Gibson
has participated from time to time in various conference calls and meetings with current
and prospective new correspondent customers to discuss the proposed transaction. Mr.
Gibson has represented United Western Bancorp, Inc. ("DWBK") and the Bank
incidental thereto. As of August 31, 2010, Mr. Gibson has a brokerage account at Legent
which was established when he formed the company in 2002. The account is number
6414-4556 and had a net portfolio value of$37,069.41 as of August 31, 2010. Mr.
Gibson's on-going business dealing with Legent is limited to his activities associated
with his existing Legent brokerage account.
Legent Group. With respect to Legent Group, Mr. Gibson has no financial interest in
Legent Group. Mr. Gibson's association with Legent Group is limited to certain
meetings with current and prospective new Legent correspondent customers to discuss
the proposed acquisition by the Bank ofthe operating subsidiary. Mr. Gibson has
represented UWBK and the Bank incidental thereto. Mr. Gibson has no affiliation with
Legent Group. Mr. Gibson has no on-going business dealings with Legent Group.
Mr. Dugues. With respect to Mr. Duques, Mr. Gibson has no fmancial interest with Mr.
Duques. Mr. Gibson associates with Mr. Duques on a frequent basis to discuss the
progress of the proposed Legent acquisition transaction and Mr. Duques, at the request of
Mr. Gibson, has provided counsel and assistance in the UWBK capital formation efforts.
Mr. Duques and Mr. Gibson both sit on the board of directors of Kane Reid Securities.
13. Among the transactions contemplated in the Purchase Agreement, the Bank will
advance some $18 million to Legent so that Legent can retire existing debt. Please
describe the terms of such proposed credit advance by the Bank.
The retirement of the subordinated debt owed to Legent Group by Legent Clearing will
occur simultaneous with the closing of the purchase. The Bank will own Legent at the
time that the subordinated debt owed to Legent Group is paid off. The Bank is not
2870
HUNTON&:
WILIlAMS
October 8, 2010
Page 7
extending credit. The Bank is using cash to payoff debt owed to Legent Group. There
are no tenns of credit.
14. Purchase Agreement Section 3.13 - Please provide a copy of Schedule 3.13 regarding
discussion of pending and threatened litigation against Legent.
A copy of Schedule 3.13 is included as Exhibit C.
15. Purchase Agreement Section 3.26 - Please provide a copy of Schedule 3.26(a)
regarding discussion of transactions with affiliates involving Legent.
A copy of Schedule 3.26(a) is included as Exhibit D.
16. Please describe the intent and purpose of the Registration Rights Agreement, as well as
the anticipated timing of registration activity in relation to the other transactions
contemplated in the Purchase Agreement.
The purpose of the Registration Rights Agreement is to provide for registration of the
shares ofUWBK stock to be received by Legent Group as partial consideration for the
acquisition, and therefore to provide for the free transferability of those shares under
applicable securities laws. The filing of a registration statement with regard to such
shares would take place within 60 days of the closing of the acquisition if on Fonn S-3,
otherwise at any time commencing on January 1, 2011 on the demand of the holders of a .
majority of the subject shares.
17. Provide a complete copy of "the acquisition recommendation memorandum
contemplating the downside scenario" that was referenced in the minutes of the
Bank's 06103110 Special Board of Directors and Special Committee Meeting (Exhibit
D).
A copy of the complete Memorandum to Independent Directors Recommending Legent
Clearing Acquisition, dated May 21,2010, which includes the "downside scenario" is
included as Exhibit E.
18. Provide a copy of the "KBW Fairness Opinion" referenced in the meeting minutes;
this document will be afforded confidential treatment by the OTS.
2871
HUNTON&
WILLIAMS
October 8, 2010
Page 8
A copy of the "Confidential Fairness Opinion Materials - Prepared for the Independent
Committee of the Board of Directors of Ultra (United Western Bank)," dated June 3,
2010 is included as Exhibit F.
19. It appears that the financial projections in the Business Plan under Exhibit F focuses
on Legent itself, while the financial projections in the Business Plan toward the end of
Exhibit G focuses on the Bank itself. Please provide financial projections (including
balance sheet, income statement, and cash flow statement) for the Bank on a pro forma
basis through 2013, assuming the base scenario of a $125 million capital raise, !!.!!:..!!.
consolidating basis with the operations of the Bank and Legent broken out separately
and then fully consolidated.
The requested financial projections areinc1uded as Exhibit G.
20. Discuss whether the Bank would consider the acquisition of Legent ifnotfor the issue
of brokered deposits.
The Bank would absolutely consider the acquisition of Legent despite the brokered
deposit issue since the Bank does not consider the Legent deposits to be brokered (see the
Bank's reasoning on the brokered deposit issue set forth in Exhibit G to the Application).
The FDIC has not made a final detennination that the Legent deposits are brokered. The
Bank believes that Legent acts as an agent for its customers and its primary purpose is
providing securities clearing and settlement services for such customers, and thus Legent
squarely falls within the plain meaning of an exception to the definition of "deposit
broker" under 12 C.F.R. 337.6(a)(5)(ii) ("I. an agent or nominee whose primary purpose
is not the placement of funds to depository institutions.").
21. Discuss why the sellers (Legent Group LLC and Henry C. Duques) wish to sell Legent
to the Bank shortly after acquiring it. .
The Bank disagrees with the characterization in this question that the seller's investment
in Legent has been short in duration. Legent Group has owned Legent Clearing since
2005. The Bank does not presume to know Legent Group's or Mr. Duques' specific
motivations for selling Legent to the Bank, and does not believe it appropriate to
speculate as to their motivations.
22. Provide a discussion/comparison of Legel'lt's recent operating performance with that of
its competitors.
2872
HUNTON&
WILLIAMS
October 8, 2010
Page 9
Please see the information provided in response to question 18 above - "Confidential
Fairness Opinion Materials - Prepared for the Independent Committee ofthe Board of
Directors of Ultra (United Western Bank)," dated June 3, 2010 attached hereto as Exhibit
,E, concerning the operating perfonnance of competitors of Legent. In all cases, the
competitors of Legent are either wholly-owned subsidiaries or divisions of much larger
public financial institutions, or private companies and therefore not required to report
operating performance in the public domain. As such, financial information on such
competitors is not available.
23. Describe the quality of Legent's margin loan portfolio: What is the delinquency
status/rate? What has been the amount of charge-offs over the recent years? Why are
no loan loss provisions shown in the Business Plan for Legent?
The quality of Legent's margin loan portfolio is good. The portfolio currently has a 0%
delinquency rate. No loans are past due. Legent has had no charge-offs from its margin
loans in the last eight years. There is no loan loss provision for its margin lending
operations shown in the Legent business plan because historically Legent has been able
to demonstrate that there is little to no risk of loss in its margin lending portfolio.
24. Upon acquisition by the Bank, would Legent continue its policy of investment in
correspondent clients? If so, describe the form of such investment.
No, upon acquisition by the Bank Legent would not continue a policy of investment in
correspondent clients.
25. Explain why TradeKing is terminating its correspondent client relationship with
Legent.
TradeKing received a competing clearing proposal from Penson Worldwide and elected
to sign an agreement to convert its clearing business in the later part of 201 O. According
to TradeKing's Chairman and CEO, Don Montanaro, Jr., TradeKing was drawn to the
"flexibility and choices afforded by Penson's technology." TradeKing believed that
Penson has "really focused on online brokerage and, in particular, online options trading"
where TradeKing executes a third of its trades. In addition, the following statements
published in Securities Industry-News, dated February 9,2010, "Online Success
TradeKing Chooses Penson to Clear" is responsive to the question:
2873
HUNTON&
WIlliAMs
October 8,2010
Page 10
"Montanaro also pointed to Penson's expansion of its clearing operations outside the
US.-Canada, the UK. and most recently Australia--andinto financial markets such as
futures and currencies. He said expanding into Canada and offeringfutures trading are
the initiatives TradeKing is likeliest to consider pursuing after converting to the Penson
platform, anticipated in late second quarter.
More immediately, Montanaro said, Penson has expertise clearing complex multi-legged
options strategies and calculating key factors such as customers' buying power in as
close to real-time as possible.
Montanaro said Penson's Penson Connect service, which sits between the front-office the
trade processing engine, increases the efficiency of the interfaces connecting data
sources to TradeKing's front-end. "Penson, because of its focus on online customers, has
worked out data sets and APls to get all the data we need to populate our websites of
interest to active traders, " Montanaro said.
26. Assuming Legent does not add new clients, provide a projection of Legent's
profitability over the next three years following TradeKing's departure. Will Legent
recognize a loss on its investment in TradeKing?
A copy of the projection of Legent profitability assuming no new correspondent additions
and the departure of TradeKing is attached to this response as Exhibit H. Legent does not
own or hold an investment in TradeKing. Legent will not recognize a loss of investment
in TradeKing.
27. Please provide us with a copy of any comment letter issued by the FDIC in connection
with the Application, as well as a copy of any supplemental information filed with the
FDIC
The Bank has not yet received a comment letter from the FDIC in connection with the
Application. The Bank will provide copies of any comment letter received from the
FDIC, as well as copies of any supplemental information filed with the FDIC in
connection with the Application.
The Bank hereby requests confidential treatment for the information and materials
contained in this letter. The information and materials contained in this letter constitute
privileged and confidential commercial and financial information, proprietary in nature, that is
2874
HUNTON&
WIlliAMS
October 8,2010
Page 11
not available to the public from any other source. Disclosure of this information to the public
would provide competitors and others with information about the financial and business
projections of the Bank and Legent Clearing. Such information has traditionally and consistently
been afforded confidential treatment. We request that if, notwithstanding the foregoing, the OTS
should determine preliminarily to make available to the public any of the information contained
in this letter, it will infonn us prior to any such release.
If you have any questions or comments or require additional information, please contact
the undersigned, Michael Stallings, Senior Vice President at (720) 932-4280 or Ted Abariotes,
General Counsel at (720) 932-4216. We appreciate your prompt attention to this matter.
Enclosures
cc: Bowman W. Lee, OTS
Kristie K. Elmquist, FDIC
Tom Trujillo, FDIC
Michael Stallings
Ted Abariotes
Allen McConnell (firm)
2875
TabC
Exhibit 94 M(a)
2876
EXHffiITA
Certificate of Formation and Operating Agreement
2877
tJJefaware
fJJie.1irst State
I, JII .. ncBr ". BULLOClr, SBCRIl!l'ARr or S!I'AD 0.. ra srAD or
D.IUJlWA.RB', DO.BJIRJf.Br C1IB.!'l'IR"r "LBGBN!' CLJIA.RING LLC" IS DULr 1I'OlUIBD
f1NDB.R rD LAJIS 0.. rD srAD or D.BLAIf.AR.II AND IS IN GOOD SrANDING
AND BAS A LBGJlL BKIS!'DCJI so .. AR .AS !I'D .RBCORDS 0 .. !l'BIS OJ7IC1I
SHorr, .AS 0.. rD !'l'BN!'B DAr 0 .. lIAr, A;, D. 2010.
AND I DO .BJIRJf.Br .nmr.aa amrIR"r !l'B.U' ra JllflfI1AL rADS BJlVJ:
BBBIf PAID !'O DArB.
3738745 8300
100483121
J"ou _Y ... .r::l.t'y tlU.. C'U'tiftc:ate on.l1J:ae
at: eozp. de.1alfU'e. !lD,,/autlwltr. afa!
2878
.JeIIiey W. Bullock. secretary of.State
AO!r.JD!Jntart!i;'I''ION: 7181394
DAD: 05-10-10
f})efaware
PAGB 1
'1Iie !First State
I, J'Bl7RBr JI. BULLOCK', SBc.R.I:rARr or srArB or rD SrA!l'1l or
DE.LAJIARE, DO BBRBBr CBRrIIT !'D A!'rACDD ARB !l'.R0'.!:. AND CO.RR1lcr
coeIES or ALL DOCf1JI1lN!l'S ON rILB or rrLBGBNr CLBARING LLC" AS
RECICIVEDAND rILED IN !'HIS OJTICB.
!'D FOLLOWING DOCf1II1lN'.rS HAVE BEEN CBR!'IrIBD:
CBR!'IrICArB or INCODORA!'ION, rILED !'D EUV1UI!'H DAr or
DEC1IJIBD, A. D. 2003, A!' 4: 09 0 'CLOCK l' .M.
C1lR!'IrICArB or DRGBR, FIUD !'HB !'DN!'IB!'H DAr OrJANUARr,
A.D. 2004, A!' 4:43 O'CLOClC P.M.
AND I DO BBRBBr FD'.R!'HBR CBR.!'IB'r !'HA!' !'HB BrRC!'IVB . DA!'B or
!'BB AJ'O.RJ:SAID CDrIrICA!'1l or HBRG1l.R IS !'D 'nIEN!l'r-rIRS!' DAr or
JANUARr, A.D. 2004, Ar 12:01 O'CLOCK A.M.
CBRrIFICArE or CONVllRSION, CHANGING I!'S NAD 1!'ROM rrLEGBN!'
HERGlCR COD. rr !'O rr LBGlCN!' CLEARING LLC", rIUD !'D !1.W1lN!'IE!'H DAr
or JANUARr, A.D. 2004, A'J! 5:26 O'CLOCK' P.M.
AND I DO DREBr FD'.R!'HBR CD'J!IB'r 'J!BA!' !'D BITBC'J!IVB DA!'E or
'J!BB AJ'O.RJ:SAID CBR'J!IrICA'J!E OF CONVllRSION IS !'D !'DN'J!r-rIRS!' DAr
or JANUARr, A.D. 2004,A'J! 12 :02 0 'CLOCK' A.M.
CBR'J!IrICA!'1l or FOlUIA'J!ION, rILED 'J!D 'J!JI1CN!1.'IB!'H DAr or
JANUARr, A.D. 2004, Ar 5:26 O'CLOCK' P.M.
3738745 8100S
100483121 DA!'E: 05-10-10
2879
f})efaware
rzfie, !first State
AND I DO .D.RB.BY J'URf'BB.R CBAf'IIT f'Of' r.rm Brncr:nnr DAD or
f'BB AJ"OUSAIDCBRf'IrICAf'BOr J"OJUI.I.!'ION IS f'B ftIIIN'J!r-rIRSf' DAY
or JANUARY, A. D. 2004, A!' 12: 02 0' CLOCK .11.11.
AND I DO DR.IrBr J'URf'BBR CBAf'IFr f'O!' f'BB AJ'OUSAID
CBltf'II'ICAf'BS ARB f'BB ONLY CBR!'IJ'ICAf'BS . ON .RBCO.RD. OJ' f'BB
AI'ORBSAID LIIIIf'BD LIJ18ILIf'r COJIlIANr, "LBGSN!' CT.ICA.RING
3738745 8100B
100483121
:rou _y f:IJ1. GDl.:f.D8
a1: corp. _laaze. gov/aut:tw.r.llbtal 2880
jeffiey W. Bullock, 5ecJetary of State
7981395
DAN: 05-10-10
,a..v,., VV"&.l. ",,"U.I I vn l'''UU"' "I. .................. '. I'" \'"1111 .... .... V ~
Secretary of state
D1v1111oa of Cozporat1mu
-Del1v.red 04:09 HI 12/11/2003
I'ILBD 04: 09 HI 12/11/2003
SRV 030797222. - 3738745 1!'IU
aR'I1ftCATB OI'INCORPORATION
0)1'
LEGENT MBllGER CORP.
ARTICLE I
NAME 01' CORPORATION
1be name of this CO!p01'aticm (the uCorporation") is:
Logoni Mcqer Corp.
ARTICLED
REGISTElIED OFFICE
The address of the ~ office ofth. Corporation in the State of DelaW'lle is
1209 Orange Street, in the City ofWilmm,ton. 19801 in New castle Countymd the name of its
registered agent at that adcInaa is The Corporation Trust Company.
AltTICLEm
PURPOSE
The parpoae of the Corporation is to eqage in any lawfi:al act or activity for
which corporations may be organized under the General Corporation Law of the State of
Delaware (the "Delaware Code").
ARTICLE IV
AUTRORIZltD CAPJT AI" STOCK
The CoIporatiOD shall be authorizecl to issue ODe c1aas of stookto be dcltianated
Common Stock; the total ftlD'llbei' of shln:la which the Corporation shall have authority to usue is
10.000. and each such share sball have a par value of SO. OJ.
ARnCLEV
BOARD POWBRREGARDING BYLAWS
ID fiIrthcnnce and not iD Unri1BdOD of the powen oontened by statute, the Board
~ f Directon is expressly authorized to make, repeal, att., 8IIleIld and resciDd the bylaws of the
Corporation. .
2881
. ......... .
ABTlCLI!VI
. ELECI10N 01' DIRECrOBS
Bleoti.oDs of directors need not be by written ballot UDleas the bylaws of 1hc
Corporation shall so provide.
,
AIlTiCLEVD
LIABILITY
A director of the CoIpntion-aha11 DOt be penoaaIly liable to the Corporatiao or its
stockholders for monetary dam ... for bnIdl of ti.duciaIy duty as a dinctor, except tbr liability
<a) for any breach of the director's duty of loyalty to the CoIplratioD 01' its stockholders, (b) for acts
or omissioas not :in sood faith or wbidl involve iotcntional m i ~ or a knowiDg violatioDOf --
law. (e) under Secti01'l 174 of the Delawam Code. or (d) for aD.)' traDlaction &om which the diIector
daived an improper peraonal balcfit. If the Delaware Code is amended to authorize corporate
action firibcr eJimirUins 01' 1imitins the peraonal liability of ctindors, thea the liability ot" a director
of the corporation sba1l be eUmiIIated or limited _to thetuUest CKtcIIt pamitted by the Delaware
Code, as so amended. Any npea1. or modification of this pmyision shall not adversa1y affect any
right or protection of a director of the cxxporation existing attha time of such repeal or modification.
ARTlCUVDI
CORPORATE POWER
The Corporati01l reserves the ript to IIID.IID.d, alter, <:luuap or repeal any provision
contained in tbill Certificate of Incorporation, in the III8IUUII' now or heRatlor pracribed by
statute, and all rights conferred on stockboldcn herein are granted subject to thisreservatiOIl.
ARTICLE IX
INCORPORATOR
The name aDd mailina acIdra oftJle incorporator of the Corporation is:
Hiedi M. Liesch
The Corporation Trust Company
Coxpcmdion Trust Cad:er
1209 Oranae Street
WiJminaton, DE 1980 I
(CoUDty of New Castle)
- 2882 2
4O" , ... _ - ... ." ..... .I'" ,." .... ,.. ''''''1'\ '" r'"
THE. UNDERSIGNED. beiDa the iDcozporator hereinbefore named, for the
purpose of fonning a corporation to do business both within and without the State of Delaware,
and in pursuance of the Delaware General Corporation Law, does make and file this Certificate.
Dated: December 11, 2003
lsi Hiedi M Liesch
InCOl'JX)rator
2883 3
FROM CO.RPORATI ON TRUST WI 1M. TEAM #2 (TUE) 1. 20' 04 17: 26/ST. 17 2
. Division or Cor,poratioDs
CERTDnCATEOFMERGER
of
LEGEM q.EAlUNG CORP.
(a Nebrub corporadoD)
bato
LEGENT MERGER COD.
(a Delaware eor,orattoD)
05:26 Ol/20/2004
FILED 04:43 Ol/20/2004
SRV 040040632 - 3738745 FILE
Pursuant to T.itle 8, Secti0ll2S2 of the Delaware General CoIporation Law, the
unde:tSigned,corporiation executed the following Certificate of Merger:
FIRST:, The of the survivilll oorponliion is Legent Merger Corp., a
Delaware corporation, and name of the corporation being merged into this surviving corporation
is Lesem Clearing Corp., a Nebraska corpora1ion.
SECOND: The Plan and Agreement of Merger, attached hereto as Exhibit A, bas
been approved, adopted. certified. executed and acknowleciSed by each oftbe constituent
corporations pursuant to Title 8. Section 152 of the General Corporation Law of the State of
Delaware.
1HIRD: The DIlDO of the survivina COlpOration is Legem Mercer Corp., a
Delaware corporation.
FOURTH: The Certificate of IncoqlOt8tion of the survivina oorporation shall be ita
Certificate of Incorporation.
FIFTH: The authorized stoek and par value oftbe fomp C:O!pOratton is 10,000
shares of Common Stoek, par value of $0.01 per shate.
SIXTH: The Effective Time of the MergeJ" shall be 12:01 AM Eastem Standard
TIme on January 21, 2004.
SEVENTH The Plan and AgtCement ofMcrecr is an file at 9300 Underwood AVCIl\1e,
Suite 400, Nebraska 68114.
BlOHm: A copy of1he Plan and Agreement of Merger will be furnished by the
surviving corporation on request, without cost, to any stockholder of the coJlStituent
corporations.
2884
FROM CORPORATION TRUST WI 1Jl TEAM #2
(WE) 1. 20'04 17: 26/Sr. 17: 25/NO. '4863796501 P 3
'.
2885
FROM CORPORATI ON TRU8TWILM. TEAM #2 (TUE) 1. 20' 04 17: 27/8T. 17: 25/NO. 4863796501 P 4
'-AGREEMENT AND PLAN OF MERGER
betweell
LEGENT CLEARING CORP.
(a Nebr.qkl eorporatloll)
aDei
LEGENT MERGER CORP.
(a Delaware corpontlon)
This Agreement and Plan of Marga, (this "Agrcemenrj dated as of January (.t., 2004 is
by anc:l between Lelent Clearing Corp., .. Nebraska cotpOratioa. ("LCC and Legcnt
Mergct Corp." a Delaware corporation ("LMC Delaware"). Collectively Lee Nebraska and
LMC Delaware are mened to herein as the "Constituent Corporations".
WHEREAS, the board of directors of each ofLCC Nebraska and LMC Delaware
(i) deem it advisable and in the best interests of eech suoh that Lee Nebraska merge
with ind into LMC Delaware under and pUTSuant to the Pl"ovisioDS of the Nebraska Businou
Cmporarlon Act and of the General CotpOl'atioQ Law of the State of Dclaw8le, and (ii) have
adopted resolutiODS approvina this Agreement and PlaD. of Merpi' and the met,er of LCe
Nebraska with and into LMe Delaware (the "Merger''), as hereinafter agreed aDd specified;
WB.ItB.E.AS, !..Me Dolawart baa an authorized. capitalization couistina of (i) 10.000
shares of common stock, pet valueSO.Ol per share ("LMe Delaware Common ofwhicb
10,000 shares _ issued and outstanding. Immediately prior to the Bft'eotive TUDe (as defined
below)1 all of the issued. ll1d outstandiDg shares of Lee Neln'uka were oWDed by Lcgent Corp .
a Colorado cozpotadon; and
WlIEUAS, Lee Nebraskahas aD authotizcd capitalbaUon of 10,000 shares of
OOI!lJnon stock. par value SO.O 1 1"'1' share, of which 10,000 shares are issued and outsbuu:lmg.
Immediately prior to the Effective Time (as defir&e4 below), all oftlle i$S\lcd MId outttaDdiAl
shares of Lee Nebraska WeAl owned by Lead Corp., a Colorado corporation.
NOW, TmRDORE, in consideration of1he preJ!lises, and tbe covenam5, terms and.
conditions below, the Constituent Entities agree 8$ follOW!:
1. Msrur Ad Surviriog Corpondloa. Lee Nebraska shall merp with and into
LMC Delaware effective as of 12:01 AM EST onJlIluary 21,2004 (tb.. Time").
LMC Delaware shall survive the Merger (the &'Surviving and shall continue to be
governed by the laws of the State ofDelawtre. and the separate corporate existence ofLMC
Deiaware, with all its purposes, objew, rights and privileges. sball continue unaffected and
unimpaired by the Merger. nae separate corporate existence of LCC Nebmsb shall cease
forthwith at the Effective Time.
2886
P.g;2
FROM TRUST WILM. TEAM #2
(TUE) 1.20' 04 17: 27/ST. 17:25;NO. 4863796501 p 5
a. 1#5 oftbe MeDler 01 0IIt!tp41P1 Stosis- The maDDer and basis of
conveJ1ing the shares of Lee Nebraska and LMC Delaware p\ll'SWUlt to the Merger is as follows:
,"._, w_... _, ., __ ,"-
a. At the Effective Time, by virtue of the Merger and without any action on
the part of any h91der thereof, each share of Lee Nebraska capital stock and .outstanding
or held in the treasury of Lee Neb.ruka iJnm.ediately prior to the Effective Time, each certificate
representing shares of Nebraska capital outstanding immediately prior to the
Effective Time. and all rights in respect to any such shares or certitica1es, shall all automatically
be cancelled, null and void and. of no further effect, and no shares of the Surviving Corporation
shall be issued in exchange for any such shares, certificates or rights.
b. At the l:iffective Tune. the shares of capital stock and outstanding
or held in the treasury of LMC Delaware immediately prior to the Effective Time shall remain
outstanding and shall not be affected by the Merger. .
3. Approval of Direetoq. This Agreement has been approved by the board of
directors of Lee Nebraska. in accordance with its Articles of Incorporation and Bylaws and the
provisions of the Nebraska Business ColpOtation Act; anel by the board of directors ofLMC
Delawaret in accordance with its Certificate of Incorporation and Bylaws and the provisions of
the Delaware General Corporation Law.
4. Mprcnra' of SJuu:ehohllr. This Agreanent has heen approved by the sole
shareholder ofLLe Nebraska, in accordance with its Articles of Incorporation and Bylaws and
the provisions olthe Nebraska Business Corporation Act. This Agreement was DOt requited to
be approved by the stoeJcholders of LMC Delaware.
s. Effect 01 M!!'I!r OB NWUD1riDI Corpgption. At the Bffective Time, the
separate existence orLee Nebraska shall cease.
6. Meet g(Msl'I.r og Spryivinl ComordM. At the Effective Time, LMC
Delaware as the survi"Ving entity (i) sball have the rights
t
privileges, imm\ll'lities, and powers, and
be subject to all the duties and liabilities, of a company organized under the Delaware General
Corporation Law, and (ii) shall then 8I1d thereafter possess all the riptst privileges, immunities..
and franchises. of a pnblic as well as a private nature, of each of the Constituent Entities, and all
property, rQI, personal, and mixed, and all debts due on whatever account. including
subscriptions to shares, and all other choses in action,. and everyotber interest of or belonging to
or due to Lee Nebraska shall be deemed to be vested in LMe Delaware without further act or
deed; and the title to any real estate, or any intcreJt therein, vested. in either of the Constituent
Entities shall not revert or be in any way .impaired by reason oftbeMerger. Such vesting shall
be deemed to occur by operation of law, and no consent or approval of any other person shall be
required in connection with any such vesting unless such consent or approval is specifically
required in the event of merger by law or by expl'e!JS ptOvision in any contract, agreem.ent,
decree, order. or other instnunent to wbidl either of the Constituent Entities is a party or by
which either is bound.
7. Liabilities yd QbU.tio.... At the Effective Time, LMC Delaware shall be
responsible and liable for all the liabilities and obligations of Lee Nebraska; and any claim
2887
2
FROM CORPORATION TRUST WILl TEAM #2
(TUE) 1. 20' 04 17: 27/ST. 17: 25/NO. 4863796501 P 6
existing or action or proceeding. whethm' civil or Cl'imiDat pcndlng by Of qaiJ2St Lee Nebntska
may be prosecutcc1 as if the Merger had not tala plIce. Neither the rights of creditori nor any.
liens upon the property of either of the Constituent Entities shall be impaired by such Merler.
8. Ysttu of Properti. Lee Nebraska agrees, from time to tiJUC and u and when
requested by LMC Delaware or its successors or assigns, 10 execute and. deliver or cause to be
execUted and dellvered all such deeds and instrumen1I, assignmenta. or 8SS1l1'8D.CeI in the Jaw, or
to take such action III LMC DcI.ware may deem necessary or desirable to vest in sad confum to
LMC l > e l a w ~ title to and possession of any propeny of Lee Nebrasb acquired or to be
acquired by reason of the Merger, and ita proper oMcers ad directors sball and will tlxecute and
do all sudJ acts and. things and exi!lCute such papers and ciocwneJlt! as art necessary or proper to
carry out the purposes of the Merger.
9. Ccrtifkate of wQI'P9ratiog. The Certificaft: oflncmporalion of LMC
Delaware as in effect immediately prior to the Eft'ective T_ shaD contiIJ1le in fUll force 8Ild
effect upon consummation oithe Merger until such Certificate oflncorporatlon is alteied,
amended or repealed in accordance with its term. or as provided by law.
10. BYlaws. The Bylaws of LMe Delaware. as in existence immediately prior to the
Effective Time, sball be the Bylaws of LMe Delaware upon OOnsummadoD of the Meraer. 1JDti1
such Bylaws are altered, amended Ot repealed in accordance with their terms or as provided by
law.
11. Officer! and Directgg. The officers and directors of LMC Dela\Y8ie existing
immediately prior to 'the EffectiVe Time shall be the officers and diteCtOrs of LMC Delaware
upon the COJll\ln1matiOtl otthe Merger, until the same resilJll or are removed according to LMC
Delaware" Certificate of Incorporation or Bylaws, or as provided by law.
12. Tcl'lliutig. Bithar party hereto may termiu.ta this Agreeznealand the Merger,
for illY reason or no reason, either with or without the ooasent of the temU.natina corporation's
shareholders, and without penalty, after the approval and adoption of the Agreement by each
Consdtuent COIpOtatiou. but before the Eectiye Time by :notifyina th6 other party bereto. In
the event this Apement and the: Merger is terminated pursuant to this Section 12, each
Comtituent Cmporation sball take such actions and file such documents as are IeqUired. or are
necessary tcnninate this Agreement and the Mc:rga- \.IJ1der the applicable law of each Constituent
Corpo11ltinn!s state law that govems the tennination of a merger or ccmsolidatiOD after its
AppIOval but before the effective tUne.
[Signatwe Pqe to Follow]
2888
3
FROM CORPORATION TRUST WILM. TEAM #2
(TQE) 1. '20' 04 17: 28/ST. 17: 25;NO. 4863796501 P 7
IN WITNESS WHEREOF, LMe Del.ware and L Nebraska have cxecuted this
Agreement as of the date fitst above-written.
By:
David L. Wren
Presi CEO
__ _
David L. Wtet1
President, CEO
2889
FROM CORPORATION TRUST WILM. TEAM #2
(TUE) 1.20' 04 17:28/ST. 17:25/NO. 4863796501 P 8
. CERTIFICATE
Michael J. McCloskey. Secretary .of Leaent Cleari.Dg COlp., a cotpQtaUon,
constituent entity to the foregoing Agreoment, hereby certifies that the Agreement was duly
approved and adopted by the board of directors of said corporation on January Ii. 2004, for the
uses d purposes tb rein at
. .
By:
State of Colorado )
J ss.
City and County of Denver )
Subscribed and sworn to before me this 11. day of January ---' 2004, by Michael J.
MCCloskey, Seaetary ofLegent Clearing COlp., a Nebraska corporation.
My commission expires: 0/ .. 2/-2001
My Address is: 2("" S Mikr l)y: JQ,\'(wood CO g0221
Nowy Pu lie
2890
ntoM COHfOHAT iON TRUST WI 1M. TEAM #2
lTUE) 1. 2U' 04 11 : 26/8T. 1'(: r
CD.mrCA'B
Michaell. McClosby, Secrctar.y of Leaent Mqer Corp., a Delaware corporation,
constituent entity to the foregoin. Agreement. hereby certifies that the Agreemeot was duly
approved and adopted by tho board of directors of said corporation 08 January a for the
uses UIpOSCIS therein .
. .
State of Colorado )
) SI.
City and CoUDty of Denver )
Subscribed aDd sworn to before me this of JIIIlJ8l'Y. 2004. by Michael J.
McCloskey, Sccntaryof Legem Merger COIp., a DclawaIe COJpOration.
My commissioD expires: 01-21 '1J:IJ2 .
My Adchess i8: S M;,tr Dc. lL\ B1J12.1
Notary Public
2891
P
FROM CORPORATION TRUST WIut TEAM #2
(TUE) L 20' 04 17: 29/ST. 17: 25,INO. 4863796501 P 11
CEIlTD'lCATE OJ' CONVEBSION
OF. '
LEGENT MER.GU CORP.
'(a Dekware eorporatloll)
INTO'
LEGENT CLEARlNG LLC
(a Delaware IIDaited Dabltty eOJIpuy)
(Pursuentto SeetioD266 ofthc Delaware General CorporadoD Law)
1. The name of the corporation immet1iately prior 1'0 the filing of this Certificate of .
Conversion is:
Legem Merger Corp.
2. The date tbe cotpcmdion's Certificate ofIncorpondion was filed OD is Docember 11,
2003.
3. The original name ofth. cmporatioD IS set rorth in the Certi:6ceteof lDcorporatiOD is:
Legenl Merger Corp.
4. The name of the limited Jiability eOlDpBIlY as set forth in the CertiB.cate of Formation is:
Legent Clcarin& LLC
5. The conversion baa bem approved in aa:or4ance with the provisioDs of Section 266 or
the ne1awave 0e0era1 Corporation I.Jl'fI.
6. The effective date oftbis Ccltificate of Conversion shall be 12:02 AM Eastern Standard
Time on Janwu:y 21, 2004.
[Siguature Pap to Follow]
2892
State of Delaware
Secretary of State
D1v1s10l2 of Corpora t1 012.,
Delivered 05: 26 IiW 01/20/2004
'IUlD 05:26 1iW.01/20/2004
SRV 040040647 - 3738745 'IU
jt'HOM GOJU'OHATlON TRUST WILM. TEAM #2
By:
(TUE) 1.20' 04 17: 29/ST. 1 7,: 25/NO. f U
David.L. Wren
President, CEO
FROM CORPORATION TRUST TEAM #2
(TUE) 1. 20' 04 17: 29/8T. 17: 25/NO. 4863796501 P 13
CERTIFICATE' OF FOaMAnON
OF
LEGENT CLEAlUNG LLC
(pursuant tq SectioD 18-201 of the Delaware Limited Comp.y Aet)
The aD authorized natural person, for the Purpc;JSe offormina a Jimited
liability company under the provisions and subject 1.<? the requirements of the State of Delaware,
hert=by certifies that: .
FIRST; The name limited liability company is Legcnt Clearing LLC
SECOND: Pursuant to the reql,lirements CODtained in Section 18 .. 104 of the Delaware
Limited Liability Company Act, the name oltbc ugent Clearing LLC's
registered agent is the Corporation Trust Company. The address of the
registeIed agent is 1209 Orange: Street, in the City ofWilmingtoD. County
of New Castle, State of Delaware, 19801.
THIRD: The effective date of this Certificate of Formation shall be 12:02 AM
Eastern Standard Time OD January 21, 2004.
[Signature Page to Follow]
2894
State of Delaware
Secretary of State
Division of
Delivered 05:26 PM 01/20/2004
FILED 05:26 PM 01/20/2004
SRV 040040647 - 3738745 FILE
. FROM CORPORATI ON TRUST WI LM. TEAM #2
(TUE) 1. 20' 04 17: 29/8T. 17: 25!NO. 4863796501 P 14
IN WJTN.ESS WHEREOF,.the undersiped has executed . Certificate of Formation of
Legat Clearing LLC this ~ J . 2004.
. B y : ~ Q ~ = ~
David L. Wren
President, CEO
inTCII.. P. C!I9
FROM CORPORATI ON TRUST WILM. TEAM #2 (TUE) 1. 20' 04 17: 29/ST.17 : 25/NO. 4863796501 P 15
Rc: Legent ClearinS LLC
Ladies and Gentlem.era:
LEGENTCLEARING CORP.
UNDERWooD'AvENUE
. Sum 400
OMARA, NE 6.8114
January 20, 2003
Legeai Clearing Corp a Nebraska cc:.porati.on, does hereby t.cmSe1lt to the uso of
the name Legent Clearing llC by Lepnt CJoarina LLC, to the formation and tiling oltho
Certificate of FoJ1l\8tion and Certificate ofCon"ersion ofLegent Clearing ILC with the
Secretary of State of the State of Do_are, and to tbJ qllllifi'aUOD ofLegent Clearinl Ltc as a
foreip limited liability l'ompany under 1he name Legem Clearing UC in. any state wbere
Legent CleariDg LLC applies for such qualification.
Very truly yo
(a No c
By: A---:--
David L. Wren
President
2896
,
l
OPERATING AGREEMENT
OF
LEGENT CLEARING LLC
This LIMITED LIABILITY COMPANY AGREEMENT (this "Agreement',) of Legent Clearing
LLC, a Delaware limited liability company (the "Company"), is made and entered into as of January 21,
2004 (the "Effective Date"), by Legent Corp., a Colorado corporation and the sole member of the
Company (the "Member"), pursuant to the provisions of the Delaware Limited Liability Company Act, as
the same may be amended from time to time (the "Act"), to set forth in their entirety the terms and
conditions with respect to the operation of the Company.
RECITALS
WHEREAS. the Member was (i) the sole shareholder of Legent Clearing Corp., a Nebraska
corporation formed under the Nebraska General Corporation Law ("NGCL") on August 7, 2001 ("Legent
Clearing Corp.") and (ii) the sole stockholder of Legent Merger Corp . a Delaware corporation formed
under the Delaware General Corporation Law (UDGCL") on December 11, 2003 ("Legent Merger Corp'');
WHEREAS, on January 21, 2004, Legent Clearing Corp. merged with and into Legent Merger
Corp., with Legent Merger Corp. as the surviving corporation (the "Merger");
WHEREAS, following the Merger, the Member. as the sole stockholder of Legent Merger Corp.,
and the board of directors of Legent Merger Corp. approved the conversion of Legent Merger Corp. into a
limited liability company formed under the Act;
WHEREAS, on the date hereof, a Certificate of Conversion to Limited Liability Company (the
"Certificate of Conversion") and a Certificate of Formation (the "Certificate ofFonnation") were filed
with the Delaware Secretary of State (the "Conversion") by an authorized person of Legent Merger Corp.;
and
WHEREAS, the Member, by entering into this Agreement, desires to provide for the structure,
ownership, management and operation of the Company.
AGREEMENT
NOW, THEREFORE, in consideration of the foregoing and for the agreements set forth hereill,
the Member. intending to be legally bound, hereby agrees that the Company shan be stmctured, owned,
managed and operated as foHows:
ARTICLE}
ORGANIZATIONAL MA TIERS
Section 1.1. Conversion to the Companv; Effect of Conversion; Name. (a) Upon the filing of
the Certificate of Conversion and the Certiticate of Fonnation with the Secretary of State of the State of
Delaware, Legent Merger Corp. shall be converted to the Company and the Company shaH thercatter be
subject to all of the pro\'isions of the Act, including without limitation the fights and of the
Member, except as otherwise expressly provided in this Agreement.
(b) As of the dale hereof: the Company shaH (i) succeed. without other transfer. to all
of the rights. privileges, powers and property of Legent Merger Corp. in the manner more fully set forth
2897
in Section 18-214(f) of the Act and (ii) succeed, without other transfer, to all of the debts, liabilities and
duties of Legcnt Merger Corp. and its predecessor, Legent Clearing Corp., in the manner more fully set
forth in Section 18-214(f) afthe Act and such debts, liabilities and duties may be enforced against the
Company to the same extent as if they had been incurred or contracted by the Company.
(c) The name of the Company is LEGENT CLEARING LLC.
Section 1.2. Purpose and Powers. (a) The purpose of the Company shall be to engage in any
lawful business that may be engaged in by a limited liability company organized under the Act.
(b) The Company shall possess and may exercise all of the powers and privileges
granted by the Act or by any other law or by this Agreement, together with any powers incidental thereto,
so far as such powers and privileges are necessary or convenient to the conduct, promotion or attainment
of the business purposes or activities of the Company.
(c) Nothitlg in this Agreement shall be deemed to restrict in any way the freedom of
the Member to conduct any other businesses or activities whatsoever without any accountability to the
. Company or any other Member, ifany.
Section 1.3. Principal Place of Business. (a) The principal office olthe Company, and such
additional offices as the Board (as defined in Section 4.Umay detennine to establish, shall be located at
such place or places inside or outside the State of Delaware as the Member may designate from time to
time.
(b) The registered office of the Company in the State of Delaware is Corporation
Trust Center, 1209 Orange Street in the city of Wilmington, County of New Castle, Delaware 19801. The
registered agent of the Company for service of process at such address is the Corporation Trust Company.
Section 1.4. I!r!!!. In accordance with Section 18-214( d) of the Act, the existence of the
Company shall be deemed to have commenced on December 11, 2003, the date Legent Merger Corp.
commenced its existence. The term of the Company shall continue until the Company ceases to exist ill
accordance with the provisions of this Agreement.
ARTICLE II
MEMBER; OWNERSHIP;
Section 2.1. Membership Interest. (a) Upon the filing of the Certificate of Conversion and
Celtificate of Formation, each share of common stock., par value $0.01 per share, of Legent Merger Corp.
issued and outstanding prior thereto shall. by virtue of the Conversion and without any action by Legent
Merger Corp. or the Company, the holder of such shares or any other person or entity, be converted into
10,000 common units, which 10,000 common units shall constihlte all of the llnitsof the Company (the
"Membership Interest'').
(b) Upon the closing of the transactions contemplated by the Contribution
Agreement among Legent Holding LLC, a Delaware limited liability company ("Legent Holding"), the
Member. Guy A. Gibson, an individual, and New Leg LLC, the Membership Interest in the Company
hdd by tho:: Member shall be transferred pursuant to the terms of the A5signmellt and Assumption
Agreement between the Member and Legent Holding, in substantially the form attached hereto as Exhibit
A ("'Assignment and Assumption Agreement"), by the Member to Legent Holding. Following such
transfer all reterences in this Operating Agreement to "Member" shall be deemed to reter to Legent
Holding.
2
2898
....
J.
Section 2.2. Title to Company Property. All property owned by the Company. whether real or
personal, tangtDle or intangible, and wherever located, shall be deemed to be owned by the Company as
an entity. and the Member shall not have any ownership of such property.
Section 2.3. Liabillty to Third Parties. The Member shall not have any personal liability for
any obligation of the Company, whether such obligations arise in contract, tort or otherwise.
ARTICLEm
CAPITALIZATION, ALLOCATIONS AND DISTRIBUTIONS
Section 3.1. Capital Contributions. The Member shall not be required to make any capital
contribution to the Company.
Section 3.2. Allocations and Distributions. All income, gain, loss, deduction and credit of
the Company, and all distributions of casb and other assets of the Company, whether distributions of
cash flow, capital or otherwise, shall be allocated to the Member. Distributions shall be made to the
Member at the times and in the aggregate amounts determined by the Board.
ARTICLE IV
MANAGEMENT AND OPERATION
Section 4.1. Management bv Boal'd of Managers. (a) Except as specifically set forth herein,
the business and affairs of the Company shall be managed by a Board of Managers (the "Board"), which
shall be appointed by the Member in accordance with this Article 4. Persons appointed to the Board shall
be referred to each as a ''Manager.'' Notwithstanding anything in this Agreement to the contrary,
whenever any approval, consent, waiver, determination or other action is provided herein to be taken by
the Board, any decision by the Board with respect to such approval. consent, waiver, determination or
other action shall be at the Board's sole discretion, which may be determined at any time and from time to
time, and such approval, consent, waiver, determination or other action may be made or withheld based
upon any reason, or based upon no reason at all.
(b) Composition of the Initial Board. As of the date of this Agreement, there shall be
five (5) authorized Managers. each with the right to vote.
(c) General.
(i) The Board shall designate one of the Managers to serve as the Chairman
oHhe Board (the "Chairman"). which shall initially be Guy A. Gibson.
(ii) Qualifications. A Manager need not be a Member.
(iii) Term. Each Manager shall serve until such Manager resigns or is
removed as provided in Section 4. 1 (c)(iv) and his or her successor has been elected and qualified.
(iv) Vacancy; Removal.
(1\) In the case of any \':lcnncy in the office of a Manager, the
Member may elect a successor or successors to hold otlice tor the unexpired tenn of the Manager or
Managers whose place or places shall be vacant.
3
2899
.'f>.
}
(B) Any Manager may be removed during the aforesaid tenn of
office, either with or without cause, by the Member and any vacancy thereby created may be filled by the
Member.
(v) No Liability of Te.rminated Manager. A Person shall not be liable as a
Manager after such Person ceases to be a Manager.
Section 4.2 Action by Managers. If there is more than one Manager, the rights and powers
of the Board hereunder shall be exercised by them in such manner as a majority of the Managers agree.
In the absence of an agreement among all Managers, the following shall apply:
(a) Meetings. Meetings of the Board, for any purpose or purposes, unless otherwise
prescribed by statute, may be called by the Chairman.
(b) Place of Meetings. The Board may designate any place, either within or outside
of Delaware, as the location for any meeting of the Board. If no designation is made, or if a special
meeting be otherwise called, the place of meeting sball be the principal executive office ofthe Company.
(c) . Notice of Meetings. Except as provided in paragraph (d) below, written notice
stating the place, day and hour of the meeting and the purpose or purposes for which the meeting is called
shall be delivered to each Manager not less than ten (10) nor more than sixty (60) days before the date of
the meeting, by or at the direction of the Board or Person calling the meeting.
(d) Meeting of all Managers. If the Board shall meet at any time and place, either
within or outside of Delaware, and consent to the holding of a meeting at such time and place, such
meeting shaH be valid without call or notice, and at such meeting lawful action may be taken .
(e) Quorum. A Majority of the Managers, represented in person or by proxy, shall
constitute a quorum at any meeting of the Board. In the absence of a quorum at any such meeting, the
Managers so represented may adjourn the meeting from time to time for a period not to exceed sixty (60)
days without further notice. However, if the adjournment is for more than sixty (60) days, a notice of the
adjourned meeting shall be given to each Manager. At snch adjourned meeting at which a quorum shall
be present or represented, any business may be transacted which might have been transacted at the
meeting as originally noticed. The Managers present at a duly organized meeting may continue to
transact business until adjournment, notwithstanding the withdrawal during S1.lch meeting of that number
of Managers whose.absence would cause less thana quorum.
(f) Manner of Acting. If there is more than one Manager, and a quonlm is present,
the act ofa majority of the Managers who are present, in person or by proxy, shall be the act of the Board,
unless the vote of a greater or lesser proportion 01' number is otherwise required by the Act. the
Certificate, Of tllis Agreement.
(g) Proxies. At all meetings of the Board, a Manager may vote in person or by a
proxy executed in writing by such Manager or by a duly authorized attorney-in-fact. Such proxy shall be
filed with the Board before or at the time of the meeting and may be of any duration except that a
Manager who shall appear in person at a meeting shall void any outstanding proxy for so long as sllch
l\ofanager I:; in atttlllJullCI!.
(h) Action by Managers Without a Meeting. Action required or permitted to be
taken at a meeting of the Board may be taken without a meeting jf the action is evidenced by one or Illorc
wIitten consents describing the action taken. signed by all Managers. and delivered to the Company for
4
2900
':''''''\\
' J
,
j,
:'
inclusion in the minutes or for filing with the Company records. Action taken under this Section 4.2 is
effective when the necessary Managers have signed the consent, unless the consent specifies a different
effective date.
(i) Waiver of Notice. When any notice is required to be given to any Manager, a
waiver thereof in writing signed by the Person entitled to such notice, whether before, at, or after the time
stated therein, shall be equivalent to the giving of such notice.
(j) Telephonic Meetings. With respect to a particular meeting or gen.era11y with
respect to future meetings, the Board may permit any or all Managers to participate in the meeting by, or
may permit the conduct of the meeting through. use of any means of communication by which all
Managers participating may simultaneously hear each other. A Manager participating in such a meeting
is deemed to be present in person at such meeting.
Section 4.3 Authority of the Board. Subject to the limitations and restrictions set forth in
the Act, the Certificate and this Agreement (including, without limitation, those set forth in this Article 4).
the Board shall have the sole and exclusive right to manage the business of the Company and shall have
all of the rights and powers which may be possessed by Managers under the Act and the Certificate
including. without limitation; the right and power, on behalf and in the name of the Company, to:
(a) except as expressly delegated to the officers of the Company in this Agreement,
enter into agreements, execute documents and perform any other acts necessary or convenient, in the
discretion oftbe Board . to engage in the business oftbe Company aspermitted by this Agreement;
(b) institute, prosecute, defend, settle, compromise, and dismiss lawsuits or other
judicial or administrative proceedings brought on or in behalf of, or against, the Company or the Member
in connection with activities arising out of, connected with. or incidental to this Agreement, and to engage
counselor others in connection therewith;
(c) purchase. take, receive, lease or otherwise acquire, own, hold, improve, use and
otherwise deal in or with real or personal property or any interest in real or personal property;
(d) operate. maintain, fmance. improve, construct, own, grant, sell options with
respect to. convey. mortgage, pledge. create a security interest in, lease, exchange. transfer and otherwise
dispose of all or any part of the Company Property;
(e) purchase, take. receive. subscribe for or otherwise acquire. own. hold, vote, use,
employ. seil, mortgage. lend. pJedge, otherwise dispose of and otherwise use or deal in or with other
interests in or obligations of any other Entity;
(t) except as expressly delegated to the officers of the Company. execute any and all
contracts, documents, certifications, and instruments necessary or convenient in connection
with the management, maintenance. and operation of Company Property. or in coimection with managing
the affairs of the Company;
(g) execute, ill furtherance of any or all of the purposes of the Company. any deed,
lease. 1110rtgt.'lgc, deed of trust. mortgage note, promissory note. bill of sale, conlmct, or other instrument
purporting to convey 01' encumber any or all of the Company's property;
5
2901
(h) prepay in whole or in part, refinanee. recast, increase. modify, or extend any
liabilities affecting the Company Property and in connection therewith execute any extensions or
renewals of encumbrances on any or aU of the Company's property;
(i) care for and distribute :funds to the Member by we.y of cash, income, return of
capital, or otherwise. all in accordance with the provisions of this Agreement" and perform aU matters in
furtherance oftbe objectives of the Company or this Agreement;
(j) except as expressly delegated to the officers of the Company. contract on behalf
of the Company for the employment and services of employees andlor independent contractors, such as
lawyers and accountants, and delegate to such persons the duty to manage or supervise any of the assets
or operations'of the Company;
(k) except as expressly delegated to the officers of the Company, engage in any kind
of activity and perform and carry Ollt contracts of any kind (including contracts of insurance covering
risks to the Company's property and Company and Member liability) necessary or incidental to, or in
connection with, the accomplishment of the purposes of the Company, as may be lawfuUy carried on or
performed by a limited liability company under the laws of each state in which the Company is then
fonned or qualified;
(I) take, or refrain from taking, all actions, not expressly proscribed or liinited by
this Agreement, as may be necessary or appropriate to accomplish the purposes of the Company;
(m) make guarantees. incur liabilities, borrow money. issue Company notes or other
obligations that may be convertible into other securities oithe Company, or include the option to
purchase other securities of the Company, or secure any of the Company's obligations by mortgage or
pJedge of any of the Company's property. franchises or income;
(n) lend money, invest or reinvest Company funds or receive and hold real or
perSonal property as security for repayment of funds so loaned, invested or reinvested, including, without
limitation. the loans to Managers. the Member, employees and agents; ,
(0) be a promoter, incorporator, general partner. limited partner, member, associate
or manager of any partnership. joint venture, trust or other Entity;
(p) conduct the Company's business, locate its offices and exercise the powers .
granted by the Act and the Certificate within or without Delaware;
(q) engage or appoint and dismiss or terminate ofticers, employees or agents of the
Company. define their duties, fix their compensation and lend them money and credit;
(r) make and ahcr this Agreement consistent with the Certificate or the laws of
Delaware for managing the Company's business and regulating its affairs;
(8) indemnify a Member or Manager or any other Person as and to the extent not
inconsistent with the provisions of the Act or the Certificate; and .
(t) cease the Company's activities and dissolve.
6
2902
: .
....... )
..... ~
)'f
}
S ~ o n 4.4 Restrictlons on Authority of Managers. No Manager shall have the authority
to, and covenants and agrees that it shall not, do any of the foUowing acts without the consent of the '
Member.
(a) knowingly do any act in contravention oftbis Agreement or without the consent
of the Member as required by this Agreement;
(b) knowingly do any act which would make it impossible to carry on the ordinary
business of the Company. except as otherwise provided in this Agreement; and
(c)
in any jurisdiction.
knowingly perform any act that would subject any Member to personalliabiIity
Section 4.5 Dnties and ObUgatioos of MapRgen. In addition to such other duties and
obligations as Managers may have, Managers. shall be responsible for the following:
(a) The Board shall take an actions which may be necessary or appropriate;
(i) for the continuation of the Company's valid existence as a limited
liability company under the laws of Delaware and of each other Jurisdiction in which such existence is
necessary to protect the limited liability of the Member or to enable the Company to conduct the business
in which it is engaged; and
(ii) for the accomplishment of the Company's purposes, including the
acquisition, development, maintenance, preservation, and operation of the Company's property in
accordance with the provisions of this Agreement and applicable laws and regulations .
(b) The Board shall be under a duty to perform. the duties of Managers in good faith
and to be the best of their ability, and the Board sh8ll use best efforts to carry out the purposes of the
Company for the benefit of the Member, in a manner they believe'to be in ~ e ,best interests of the
Company and its Member. Each Manager shall have fiduciary responsibilities to the Company.
(c) A Manager shall devote to the Company and apply to the accomplishment of
Company purposes so much of his or her time and attention as in his or her judgment is reasonable
necessary to manage properly the affairs of the Company. '
Seedon4.6
Rieht to Rely 00 Managers.
(a) Any Person dealing with the Company may rely (without duty offurther inquiry)
l1pon a certificate signed by any Manager as to:
(i) The identity of any Manager or the Member;
(ii) The existence or nonexistence of any fact or facts which constitute a
condition precedent to acts by a Manager or whi,ch are in any other manner gcnnane to the affairs of the
Company;
(iii) Thc persons who arc autborized to execute and deliver allY instrument or
document of the Company; or
7
2903
(iv) Any act or failure to act by the Company or any other matter whatsoever
involving the Company or the Member.
(b) The signature of any single Manager shall be necessary and sufficient to convey
title to any Company property or to execute any promissory notes, trust deeds, mortgages, or other
instruments of hypothecation.
Section 4.7
Liability and Indemnity of the Managers.
(a) In carrying out duties and exercising powers pursuant to this Agreement, the
Managers shall exercise reasonable skill, care and business judgment No Manager nor any of his or her
agents shall be liable to the Company or the Member for any act or omission based upon errors of
judgment, negligence, or other fault in connection with the business or affairs of the Company so long as
the person against whom liability is asserted acted in good faith on behalf of the Company and in a
manner reasonably believed by such Person to be within the scope of his or her authority under this
Agreement and in the best interests of the Company, but only if such action or failure to act does not
constitute gross negligence or willful misconduct. A Manager shall be entitled to rely upon the reports,
advice and counsel of other professionals, including attorneys and accountants, in exercising his or her
business judgment hereunder.
(b) A Manager is not personally liable for any debt, obligation or liability of the
Company merely by reason of being a Manager and is not liable to the Company or the Member for
monetary damages for conduct as a Manager .. A Manager who performs the duties as Manager in
accordance with this Agreement shall not have any liability by reason of being or having been a Manager.
The Company shall indemnify the Board and make advances for expenses to the maximum extent
permitted under the Act. However, this provision shall not eliminate or limit a Manager's liability for:
(i) Any breach of a Manager's duty of loyalty to the Company or the
Member as described in this Agreement, but subject to the provisions hereof;
(ii) Acts or omissions not in good faith which involve intentional misconduct
or a knowing violation of law;
(iii) Any unlawful distribution under the Act; or
(iv) Any transaction from which the Manager derives an improper personal
benefit, but subject to the provisions hereof.
Section 4.8 Committees. The Board, by voteofa majority of Managers, may from time to
time designate committees, with such lawfully delegable powers and duties as the .Board thereby confer,
to serve at the pleasure of the Board. The Board shall, for those cOlllmittees and any others provided for
herein, select persons to serve as the member or members, designating, if they desire, other members as
alternative members who may replace any absent or disqualified member at any meeting of the
committee. Committees shall only have such authority as detemlined by the Board, and in no case shall
such authority exceed the authority granted to the Board. The Board or each committee may detennine
the procedural rules for meeting and conducting its business and shall act in accordance therewith, except
as olhC:lwise provided hcrciu or requireu by law. provision shall be made for notice to members
of each committee of all meetings; one-third (1/3) of the members of the committee shall constitute a
quorum unless the committee sha)) consist or one (1) or two (2) members, in which event, one (1)
member of the committee shall constitute a quonun; and all matters shall be detennined by a vote of the
members of the committt.'C present. Action may be taken by any committee without a meeting if all
8
2904
members thereof consent thereto in writing, and the writing or writings are filed with the minutes of the
proceedings of such committee.
Section 4.9
Compensation of a Manager.
(a) Each Manager shall be reimbursed for all reasonable out-of-pocket expenses
incurred in managing the Company within 30 days of delivery of receipts relating thereto. In addition,
Managers shall be entitled to reasonable advances relating to anticipated expenses which would be
reimbursable when incurred.
(b) Managers may be paid reasonable compensation for services rendered to the
Company determined by the Member.
Section 4.10 Appointment and Duties of Officers. The Company shall appoint officers to .
carry on the business of the Company, who shall have the authority to act on behalf of the Company as set
forth in this Agreement.
(a) Number. The officers of the Company shall be a Chairman of the Board, Chief
Executive Officer, President, Vice President, Secretary and Treasurer, each of whom shall be elected by
the Board. Such other officers and assistant officers as may be deemed necessary may be elected or
appointed by the Board. Any two or more offices may be held by the same person.
(b) Election and Term of Office. The officers of the Company to be elected by the
Board shall be elected annually by the Board at the first meeting of the Board held after each annual
meeting of the Member. If the election of officers shall not be held at such meeting. such election shall be
held as soon thereafter as conveniently may be. Each officer shall hold office until his or her successor
shall have been duly elected and shall have qualified or until his or her death or until he or she shall resign
or shall have been removed in the manner hereinafter provided.
(e) Removal. Any officer or agent elected or appointed by the Bom-d may be
removed by the Board whenever in its judgment the best interests of the Company would be served
thereby, but such removal shall be without prejudice to the contract rights, if any. of the persoll so
removed.
(d) Vacancies. A vacancy ill an office because of death, resignation, removal,
disqualification or otherwise, may be filled by the Board forthe unexpired portion of the telm.
(c) Chairman of the Board. The Chainnan oftbe Board shall be chosen from among
the members of the Board. The Chairmm of the Board shall preside at all meetings of the Board and
Member. The Chairman of the Board shall perform such other duties as from time to time may be
assigned by the Board.
(t) Chief Executive Officer. The Chief Executive Officer shall be responsible for
the general management of the affairs of tbe Company and shall perfolm aU duties incidental to this office
which may be required by law and all such other duties as are properly required of this officer by the
Board. The Chief Executive Officer shall make reports to the Board aud the Member, and shall see that
all ord.! .. ii al1d resolutions of til\! Board and of any committee th\)rt!of are carrit:o into c11t:ct. The Chief
Executive Officer shall,. in the absence of the Chairman, preside at all meetings of the Member and of the
Board. The Chief Executive Officer may also serve as President, if so elected by the Board. He or she
may sign, with the Secretary or any other proper officer of the Company thereunto authorized by the
Board. any deeds. mortgages, bonds. contracts, or other instmments which the Board has authorized to be
9
2905
. '.
.)
executed, except in cases where the signing and execution thereof shall be expressly delegated by the
Board or by these Bylaws to some other officer or agent of the Company. or shall be required by law to be
otherwise signed or executed. Without limiting the foregoing, the Chief Executive Officer shall
(i) when present, and so long as the Chief Executive Officer is a Manager of
the Company, preside at all meetings of the Board and the Metnber of the Company and to prepare the
agenda for such meetings;
(il) effectuate this Agreement and the decisions of the Board;
(iii) direct and supervise the operations of the Company pursuant to
guidelines and parameters established by the Board;
(iv) establish charges for services and products of the Company as may be
necessary to produce adequate income for the efficient operation of the Company in accordance with any
parameters set forth by the Board, including, without limitation, any operating budget for the Company
approved by the Board;
(v) set and adjust wages, rates of pay, bonuses, or other employee
compensation for all personnel of the Company in accordance with the operating budget of the Company;
(vi) appoint. hire, and dismiss all personnel of the Company and regulate
tlleir hours of work and job responsibilities;
(vii) purchase from others. at the expense of the Company, contracts of
liability, casualty, and other insurance which the Board deems advisable, appropriate, or convenient for
the protection of the assets or affairs of the Company or for any purpose convenient or beneficial to the
Company. including insurance against liabilities asserted against the Board and officers of the Company
and incurred by them in such capacities;
(viii) enter into such agreements, contracts, documents, aud instruments with
such parties and to give such receipts, releases, and discharges with respect to all of the foregoing and any
matters incident thereto as the Chief Executive Officer deems, in his reasonable discretion, to be in the
reasonable best interests of the Company; provided. however, that notwithstanding the foregoing, any
agreements, contracts, documents or instrument to be entered into by the Company involving amounts on
all aggregate basis in excess of $500,000 shall require the prior approval of the Board;
(ix) to make such elections under the tax laws of the United States, the
several states, and other relevant jurisdictions as to the treatment of items of Company income, gain, loss,
deduction, and credit, and as to all matters relevant thereto, as the Chief Executive Officer believes to be
in the reasonable best interests of the Company; and
(x) to pertorm any and all other acts and execute any and all other
documents and instrUments as the Chief Execlltive Officers deems advisable, appropriate, or convenient
to carry out the purposes of the Company. .
(g) President. The President, subject to the dircctionoftllc ChicfExlXutivc Officer,
shall in general supervise nnd control all of the business and affairs of the Company. The President shall.
in dle absence of the Chief Executive, preside at all meetings of the Member and of the Board. He or she
may sign. with the Secretary or any other proper officer of the Company thereunto authorized by the
Board, any deeds, mortgages, bonds. contracts, or otller insuuments which the Board has authorized. to be
10
2906
'. ""'"')
......
)
}
/'
executed,. except in cases where the signing and execution thereof shall be expressly delegated by the
Board or by these Bylaws to some other officer or agent oftbe Company, or shall be required by law to be
otherwise signed or executed; and in general shall perform all duties incident to the office of President
and such other duties as may be prescribed by the Board tiom time to time ..
, (h) Vice President In the absence of the President or in the event ofhis or her death,
inability or refusal to act, the Executive Vice President (or in the event there be more than one Vice
President, the Vice Presidents in the order designated at the time of their election, or in the absence of any
designation, then in the order of their election) shall perform the duties of the President, and when so
acting. shalt have all the p o \ ~ r s of and be subject to all the restrictions upon the President. Any Vice
Presidentniay sign. with the Secretary or an Assistant Secretary. certificates fOT shares of the Company;
and shall perform such other duties as ftom time to time may be assigned to him or her by the President or
by the Board.
(i) Secretary. The Secretary shall: (i) keep the minutes of the Member'S and of the
Board' meetings in one or more books provided for that purpose; (ii) see that all notices are duly given in
accordance with the provisions of these Bylaws or as required by,law; (iii) be custodian of the corporate
records and of the seal of the Company and see that the seal of the Company is affixed to all docunlents
the execution of which on behalf of the Company under its seal is duly authorized; (iv) keep a register of
the post office address of the Member which shan be furnished to the Secretary by the Member; (v) sign
with the President, or aVice President, certificates for shares of the Company, the issuance of which shall
have been authorized by res01ution of the Board; (vi) have general charge of the unit transfer books of the
Company; and (vii) in general perform all duties incident to the office of Secretary and such other duties
as from time to time may be assigned to him by the President or by the Board.
(j) Assistant Secretary. In the absence of the Secretary. the Assistant Secretary shall
pjrlorm the duties of the Secretary and when so acting shall have the powers of and be subject to all of
the restrictions placed upon the Secretary, and shall perf011ll such other duties as ftom time to time may
be assigned to him or her by the Secretary or by the President or the Board.
(k). Treasurer. TbeTreasurer shall: (i) have charge and custody of and be responsible
for all funds and securities of the Company. receive and give receipts for moneys due and payable to the
Company from any source whatsoever, and deposit all such moneys in the name of the Company in such
banks, tniSt companies or other depositories; and (ii) in general perfonn all of the duties incident to the
office of Treasurer and such other duties as from time to time may be assigned to him or her by the
President or by the Board.
(I) Assistant Treasurer. (n thc absence ofthc Treasurer, the Assistant Treasurer shall
perform thc duties of the Treasurer and when so acting shall have the powers of and be subject to aU of
the restrictions placed upon the Treasw-cr. and shan perform such other duties as froID time to time may
be assigncd to him or her by the Treasurcr or by the President or the Board.
(m) Salaries. The salaries of the officcrs shall be fixed from time to time by the
Board and no officer shall be prevented from receiving such salary by reason of the fact that he or she is
also a Manager of the Company.
ARTICLE V
BOOKS AND RECORDS
SectionS.l Tax Treatment. Unless otherwise determined by the Member, the Company
shall be a disregarded entity for U.S. federal income tax purposes (as well as for any analogous state or
11
2907
Jocal tax purposes), and the Member and the Company shall timely make any and all necessary
and filings for the Company treated as a disregarded entity for U.S. federal income tax purposes (as well
as for any analogous state or local tax purposes).
Section 5.2. Fiscal Year. The fiscal year olthe Company shall end on the 31st day of December
of each year.
ARTICLE VI
DISSOLUTION, LIQUIDATION, AND TERMINATION
Section 6.1. Dissolution. The Company shall be dissolved and its affairs shall be wound up
upon the first to occur of any of the following:
(a) the unanimous written consent of the Member; or
. (b) the entry of a decree of judicial dissolution under Section 18-802 of the Act.
Section 6.2. Liquidation and Termination. On dissolution of the Company, the Member
shall appoint one or more persons as liquidators oftbe Company. The liquidators shall forthwith
commence the winding up of the Company's business and the liquidation of its property. All
proceeds from the sale or disposition of the property of the Company shall, to the maximum extent
permitted by law, be applied as follows: .
(a) All oftbe Company's debts and liabilities shall be paid and discharged in the
order of priority provided by law; and
(b) The balance shall be distributed to the Member.
The liquidator(s) may make distributions of the Company's assets in kind. The choice of
which, if any, Company assets are to be distributed in kind shall be within the sole discretion of the
liquidator(s). The costs of liquidation shall be borne as a Company expellse. Until final distribution,
the liquidator(s) shall continue to operate the Company properties with all the power and authority of
the Board hereunder.
Section 6.3. No Restoration of Negative Capital Accounts. Except as required under
applicable laws of the State of Dela ware, or in respect of any negative balance resulting from a
distribution in contravention of this Agreement, at no time shal1 a Member with a negative balance in
its capital account have any obligation to restore such negative balance.
Section 6.4. Cancellation 0.' Filings. Upon completion of the distribution of Company
assets as provided in Section 6.2 hereof, the Company is terminated, and the Managers shall file a
certiiicate of cancellation with the Secretary of State of the State of Delaware and shall take such
other actions as may be necessary to terminate the Company.
ARTICLE VII
GENERAL PROVISIONS
Section 7.1 Notices. Except as otherwise expressly provided in this Agreemcnt. all notices.
demands. requests. or other communications required or permitted to be given pursuant to applicable
law or this shall in writing and shall be given eilher (a) ill perSOll, (b) by United States
mail, cCltified or registered, return receipt requested, postage prepaid, (c) by prepaid tclegram, telex.
12
2908
'')
cable, telecopy, or similar means (with signed confirmed copy to follow by mail in the same m8JlJler
as prescribed by clause (b) above) or (d) by expedited delivery service (cbarges prepaid) with proof
. of delivery, to the Member at the address as shown in the books and records of the Company.
Seedon 7.2. Amendment. This Agreement may be changed, modified or amended by any
instrument in writing duly executed by the Member.
Seetion 7.3. Entire Agreement. This Agreement constitutes the entire agreement with
respect to the subject matter hereof and supersedes any and all prior and contemporaneous contracts,
undmtandings, negotiations and agreements with respect to the Company and the subject matter
hereof, wbether oral or written.
Section 7.4. SeverabUltv. Every provision in this Agreement is intended to be severable. If
any term or provision hereof is illegal or invalid for any reason whatsoever. such illegality or
invalidity shaJl not affect the validity of the remainder of this Agreement.
Seetion 7.5. Governing Law. This Agreement shall be governed. by and construed in
accordance with the laws of the State of Delaware without regard to the principles of conflicts of laws
thereof.
Section 7.6 Limited Liability Company. The Member intends to form a limited liability
company and does not iritend to form a under the laws of the State of Delaware or any other
. laws.
IN WITNESS WHEREOF. the undersigned has duly executed this Agreement tile date first
set forth above.
MEMBER:
LEGENT CORP.
By: Guy A. Gibson
Its: President, CEO
13
2909
TabC
Exhibit 94 M (b)
2910
EXHIBITB
Registrations and Licenses of Lcgent
2911
Schedule 3.14(b)
LICENSES
Licenses:
1. Approval from the United States Securities and Exchange Commission to conduct
business as a broker-dealer.
2. Membership Agreement with FINRA (flkla National Association of Securities
Dealers).
3. Each of the foreign qualifications set forth on Schedule 3.l(c).
4. Memberships in each of the following organizations:
a) Municipal Securities Rulemaking Board
b) Depository Trust & Clearing Corporation
c) National Securities Clearing Corporation
d) Options Clearing Corporation
e) BATS Exchange
t) Boston Options Exchange
g) Chicago Stock Exchange
h) International Securities Exchange
i) NYSEArca
Failure to Comply with Licenses:
None.
2912
Schedule 3.l(c)
FOREIGN QUALIFICA nONS
Legent Clearing is qualified to do business in all 50 states of the United. States, the District of
Columbia and Puerto Rico.
2913
TabC
Exhibit 94 M (c)
2914
EXHIBITC
Schedule 3.13
2915
Schedule 3.13
LITIGATION MATTERS
Specified Litigation Matters
1. Carthew, Christopher v. Milestone Securities, Legent Clearing, et al., Case No.
09-01178 filed February 23, 2009, FINRA Arbitration.
2. Global Enterprises Group Holding, S.A. v. Anthony Ottimo, EKN Financial
Services, Inc., and Legent Clearing LLC, Case No. CV-07-4904-TCP-WDW,
filed November 2, 2009 in the United States District Court for the Eastern District
of New York.
3. Black Forest Int'l v. Legent Clearing and Cambria Capital, Case No. 37-2007-
00S2133-CU-BC-NC, filed April 26, 2007 in California Superior Court.
4. Ameriwest Energy v. Legent Clearing, et a1., Case No. 06-CV07-02229, filed
September 28, 2007 in the Second District Court of Nevada.
5. He Wainwright & Co., Inc. v. Legent Clearing, LLC, Case No. 07-03016, filed
October 24, 2007 with FINRA.
6. Goldendale Investments v. Legent Clearing, et aI., Case No. 06-CV-6667, filed
January 4, 2008 in New York Supreme Court.
7. GWS Technologies, Inc. v. Legent Clearing, LLC et aI., Case No. SACV08
00586 CJC (PLAx), filed May 27, 2008 in the United States District Court for the
Central District of California, Southern Division. First Amended Complaint
naming Legent Clearing as a party filed August 7, 2008.
8. EZ Banc Corporation v. Legent Clearing, LLC, Case No. 1:08-CV-20527 ACH,
filed February 28, 2008 in the United States District Court for the Southern
District of Florida.
9. Stem, Philip, as Receiver for Enterprise Trust Co. v. Legent Clearing, LLC, Case
No. 09-CV-00794, filed February 9, 2009 in the United States District Court for
the Northern District of Illinois, Eastern Division, along with various related cases
filed from October 2008 through January 2009 by various plaintiffs who were
clients of Enterprise Trust Co.
10. Penson Financial Services, Inc. v. Jesup & Lamont Securities Corp., and Legent
Clearing, LLC, Case No. 09-01641, filed March 23,2009 with FINRA.
11. Golds v. Legent Clearing, LLC, et al., Case No. 09-05805, filed October 1, 2009
withFINRA.
12. Balistreri, et al. v. Legent Clearing, LLC, Case No. 09-CV.03662, filed June 18,
2009 in the United States District Court for the Northern District of Illinois,
Eastern Division.
13. Brooks v. Legent Clearing, LLC, et at, Case No. RGI0502451, filed March 5,
2010 in the Superior Court of the State of California. This proceeding has been
removed to the United States District Court, Northern District of California, and is
identified by Case No. 4:10-CV-01873 SBA.
2916
Proceedings by Governmental or Regulatory Entities:
Other:
1. FINRA Wells Request related to 2009 annual examination.
2. Acceptance, Waiver or Consent dated December IS, 2005, with fine in the
amount of $40,000, in connection with NASD (nlkla FINRA) Annual Books &
Records Examination February 2004.
3. Acceptance, Waiver or Consent dated January 12, 2009, with fine in the amount
of $350,000, in connection with FINRA Annual Books & Records Examination
April 2007.
1. . Each matter set forth on Schedule 3.18.
2917
---_._-_ ... _ .. _ .....
Schedule 3.18
1. Whittington, Amy J. v. Legent Clearing, LLC, Case No. 1086471, filed August 12.2008
in the District Court for Douglas County,. Nebraska. This proceeding was dismissed by
the Trial Court and the dismissal was affinned by the Court of Appeals. Ms. Whittington
has also made claims of sexual discrimination to the EEOC. Legent has submitted its
position statement to the EEOC. Legent does not expect the EEOC to. take any
unfavorable action.
Please also see Whittington's Claim of Discrimination and Legent's Position Statement which
are attached.
2918
TabC
Exhibit 94 M (d)
2919
EXHmITD
Schedule 3.26(a)
Schedule 3.26(a)
I
CONTRACTS WITH AFFILIATES
1; Management and Expense Sharing Agreement, dated May 19. 2009, between Legent
Clearing and Member. This agreement provides that Legent Clearing will provide
general accounting services for Member. There is no charge for these services. This
agreement will be terminated at or prior to the Closing with no liability to Legent
Clearing, Buyer or Parent.
2921
TabC
Exhibit 94 M (e)
2922
EXHIBITE
Memorandum to Independent Directors
DATE:
TO:
FROM:
CC:
RE:
MAY 21, 2010
UNITED WESTERN BANCORP, INC. AND UNITED WESTERN BANK INDEPENDENT DIRECTORS
GUY A. GIBSON, MICHAEL J. MCCLOSKEY, BENJAMIN C. HIRSH AND JAMES R. PEOPLES
SEE DISTRIBUTION
THE ACQUISITON OF LEGENT CLEARING, LLC
M.ANAGEMENT RECOMMENDATION
Management recommends that the independent committees of United Western Bancorp, Inc. (the
"Company") and United Western Bank (the "Bank") approve the acquisition of Legent Clearing as an
operating subsidiary of United Western Bank for the following consideration:
CASH PURCHASE PRICE
The greater of $13 million or adjusted book value as of the last day of the month
preceding closing, provided that book value may never be less than $10 million.
WARRANTS
3,000,000 warrants to acquire the Company's common stock, par value $0.0001 per
share; the warrants have a three year term and significant dilution protection; the Black
Scholes valuation for these warrants implies a value of $1,645,000; anti-dilution
protection is granted for both price and percentage adjustment in the event that certain
"triggering" issues of common stock are made by the Company at less than book value;
certain usual and customary exclusions from trigger events include shares or options
granted pursuant to approvals by compensation committee of the Company's board of
directors or board of directors' approved incentive plans (e.g., the 2007 plan).
Total cash and warrant value exchanged for Legent Clearing will be $14,645,000 assuming that book
value is a minimum of $10 million after closing adjustments. The cash purchase price is to be adjusted
downward by $1.30 for each dollar that the adjusted book value is less than $10 million. We expect,
however, that Legent Clearing will remain profitable and that adjusted book value will equal or exceed
$10 million at closing. Including the replacement of existing subordinated indebtedness with new equity
from the Bank, the total transaction value is estimated to be $31,149,000 as shown in the following pages.
2924
INTEROFFICE MEMORANDUM CONCERNING LEGENT CLEARING LLC ACQUISITON
MAY 21, 2010
PAGE40F 13
CONFIDENTIAL
IMPACT TO THE BANK
The attached summary financial information presents the following:
a. the base case business plan for the Company and the Bank (the "Base Case");
b. the Base Case adjusted for the Legent Clearing acquisition (the "Legent Case"); and
c. the Legent Case adjusted for a $72 million capital infusion from the Goldman Sachs offering.
THE BASE CASE
Key assumptions in this case are flat loan growth, no growth in assets generally at the
Bank, reduction in Equity Trust deposits as implemented May 3,2010 and Equity Trust
deposits averaging $650 million for 2010, return to profitability in 4Q 2010.
LEGENT CASE
Key assumptions include all of those in the Base Case, plus the acquisition of Legent
Clearing as described above; Legent Clearing customer sweep deposits are brought on
board in the Bank overtime as other deposits are allowed to run off.
GOLDMAN SACHS CASE
The Goldman Sachs Case assumes that the Company raises $125 million and acquires
$51 million of DCS (direct credit substitute) Private Label MBS from the Bank in
exchange for cash at par against the Bank's carrying value; this provides an improvement
in risk based capital ratios; the Company is also assumed to contribute an additional $20
million in cash to the Bank which improves the core and risk based ratios.
Summary sheets reflecting the impact of each case to the Company and the Bank are attached as Exhibit
A.
In summary, the acquisition of Legent Clearing is accretive to the Bank immediately due to the addition
of less costly customer sweep deposits coming from Legent Clearing clients transferred to liabilities at the
Bank. The addition of customer margin loans at the Legent Clearing level adds to the total assets held by
the Bank and thus reduces the Bank's core capital ratio as compared to the Base Case. The acquisition of
Legent Clearing will effectively reduce tangible capital at the Bank due to the goodwill acquired in the
transaction and the intangibles (relating to the 2005 acquisition of Legent Clearing by the Duques group)
already on the Legent Clearing balance sheet adjusted to fair value at our estimated closing date.
This acquisition lends several important benefits to the Bank:
a. it distinguishes the Bank from the hundreds of other banks with lack luster business plans seeking
capital from private equity sources at the same time as the Bank; Goldman Sachs can vouch for
this proposition;
b. this will allow us to capture the capital we need to protect the Bank where other supplicants will
not;
c. it provides the Bank a scalable business with which to grow reasonably priced, controlled
liabilities over the future;
2927
INTEROFFICE MEMORANDUM CONCERNING LEGENT CLEARING LLC ACQUISITON
MAY 21, 2010
PAGE 60F 13
CONFIDENTIAL
DFE DILIGENCE
We have completed our due diligence review of Legent Clearing. The following describes the participants
and actions taken to complete our due diligence review and negotiate the purchase and sale agreement
("Purchase Agreement").
DUE DILIGENCE PARTICIP.ANTS AND PLAN
The principal coordinator for due diligence on behalf of the Company and United Western Bank (the
"Bank") is Michael A. Stallings.
Other Company or Bank participants included:
Guy A. Gibson, Chainnan. of the Board of the Company -general review and oversight and
primary negotiator for Purchase Agreement;
Michael J. McCloskey, Executive Vice President of the Company-general review and oversight-
secondary responsibility for Purchase Agreement negotiation;
Benjamin C. Hirsh, Chief Accounting Officer and subject to OTS approval, interim-Chief
Financial Officer of the Company-general oversight of matter with emphasis on SOX, accounting
and related issues coordinating Crowe Horwath review of Legent Clearing accountants, Deloitte
& Touche, audit work papers;
Theodore J. Abariotes-General Counsel, of the Bank-legal matters, litigation and secondary
responsibility for Purchase Agreement;
Thomas J. Kientz, Chief Operating Officer, of the Bank-review of operations and integration
planning for post acquisition operations;
Thomas Loveday, Chief Compliance Officer, of the Company-compliance review including
review ofBSAlAML issues at Legent Clearing;
Marlene Gresh, Senior Vice President, of the Company-human resource review; benefit plan
integration;
Jamey Yancy, Chief Technology Officer, of the Company-IT systems and hardware review;
disaster recovery plan review;
Jeffrey Sime, Vice President Institutional Deposits, of the Bank, and fonner Chief Executive
Officer of Legent Clearing-general review of operations-review of accounting
James R. Peoples, Chainnan of the Board and Chief Executive Officer of the Bank, has been kept
apprised of all developments regarding the Legent Clearing due diligence and Purchase
Agreement negotiations.
2929
INTEROFFICE MEMORANDUM CONCERNING LEGENT CLEARING LLCACQUISITON
MAY 21, 2010
PAGE 70F 13
CONFIDENTIAL
Hunton & Williams-litigation and contract review; principal draftsman of Purchase Agreement and
related documents:
T. Allen McConnell, partner and former General Counsel for United Western Bancorp, Inc.; and
Other H& W associates and partners as needed
Crowe Horwath & Company-review of Deloitte & Touche audit work papers to identify any material
deficiencies manifested during the course of the Deloitte & Touche audits of Legent Clearing:
Raymond Calvey, engagement partner;
Kyle Owens and Scot Cosentine, managers.
On behalf of the independent committees:
Keefe Bruyette & Woods-general review of Legent . Clearing and Legent Clearing operations alongside
the Company and the Bank representatives as well as participation in the negotiations of the Purchase
Agreement and review of the Purchase Agreement.
J. Peter J. Bang, Managing Director; and
Jonathan Hemmert, Associate.
Davis Graham & Stubbs, review of Purchase Agreement
Ronald Levine, Partner
The due diligence review was conducted in person in Omaha, NE on April 25
th
to April 28, 2010. Legent
Clearing provided the due diligence teams with access to all operations and personnel as requested in the
course of this review.
Prior to the on site review, Legent Clearing had created an on-line due diligence room where literally
thousands of pages of documents were provided to us including such things as litigation filings;
correspondent contracts and other materials. This material was reviewed on a topic-by-topic basis as
appropriate for each of the named individuals.
A copy of the due diligence list provided to Legent Clearing for th.eir data room and a copy of the due
diligence plan for the on site visit are attached as Exhibit B for information.
RESULTS OF DUE DILIGENCE REVIE\V
GENERAL COMMENTS
Generally, we found the Legent Clearing facility in Omaha to be less "sharp" than when Mr. Sime ran it
under the prior ownership group. The staff was less crisp seeming and the organizational aura was a trifle
shabby. We attribute this tothe lack of on-site leadership formerly provided by Mr. Sime as an on-hands,
resident Chief Executive Officer in Omaha (Mr. Snne left active employment with Legent Clearing in
2007). Since the termination of the Omaha resident Chief Executive Officer, Francis McPartland, in early
2930
INTEROFFICE MEMORANDUM CONCERNING LEGENT CLEARING LLC ACQUlSITON
MAY 21, 2010
PAGE90F 13
CONFIDENTIAL
As the reader will see, we have already involved the Company's Chief Compliance Officer and he is
comfortable that achieving excellent BSA/AML compliance at Legent Clearing is clearly within reach
and not a high hurdle to overcome. Mr. Loveday has no concern in this regard. Mr. Loveday believes that
Legent Clearing is very close to excellent BSA/ AML compliance today and that moving them to the
"excellent" level will not be overly challenging.
Legent Clearing has been censured by FINRA in the past and FINRA imposed a $350,000 fine against
Legent Clearing for failing to design and implement an adequate AML program in accordance with the
Bank Secrecy Act. This issue has been examined thoroughly. We believe, based on discussions with Mr.
Frankel and David Jarvis, General Counsel to Legent Clearing, that FINRA is misinterpreting certain of
the FINCENregulations to Legent Clearing'S detriment. We are confident that, while these issues are of
no mean concern, Mr. Frankel's leadership will prevent further missteps with regard to BSA/AML issues.
In addition, the reinsertion of Mr. Sime as Chief Operating Officer for Legent Clearing should assist in
alleviating any BSA/AMLissues prospectively.
In November 2009, Legent retained KAPCO Group, a third party broker-dealer compliance firm, to
conduct an Anti-Money Laundering Audit of Legent's AML program. KAPCO confined its review to
AML related functions that occurred during portions of calendar years 2008 and 2009, beginning with the
close of Legent's last 2008 audit (November 12, 2008) and until the close of business on November 14,
2009. KAPCO concluded that the firm has addressed all of the deficiencies noted in the last independent
audit as well as the issues highlighted in the 2008 FINRA examination. In addition, Legent was in the
process of implementing and enhancing certain AML processes and procedures highlighted by KAPCO
. during its audit. KAPCO also concluded that Legent's AML Compliance Program includes the elements
required by the current governmental regulations and FINRA, that no material deficiencies were
identified in any part of the AML Compliance Program, that Legent implemented the required
components of its AML Compliance Program, including a Customer Identification Program ("CIP") and
the self-imposed enhancements and that there were no material deficiencies in the implementation of
Legent's AML Compliance Program.
While Legent has taken remedial action on previously identified regulatory issues; of equal importance
will be the process to eliminate any BSAI AML findings and apply all BSA/ AML best practices for the
industry going forward. The fact that Legent has experienced repeat violations adds additional complexity
and importance to the process. Once the Purchase Agreement is executed, a full BSA/AML Risk
Assessment will be completed by the Company's Chief Compliance Officer and a plan of action will be
formalized. Based on current findings i'om out due diligence review, we anticipate areas of further
improvement to include:
1. Enhancement to the detection and reporting of AML issues - This portion will be completed
through training and enhanced policies and procedures.
2. Develop reporting and monitoring requirements based on risk assessment - Once we
determined the risk levels within certain areas, we can then outline a plan for basic due diligence
requirements for all accounts and also enhanced due diligent for the areas that represent a higher
risk. Procedures would need to be updated to reflect this new process.
3. Enhance SAR process - This would include documentation regarding the decision to file SAR's,
improve quality of submissions and centralize the final submission at the Bank level.
2932
INTEROFFICE MEMORANDUM CONCERNING LEGENT CLEARING LLC ACQUISITON
MAY21,201O
PAGE lOOP 13
CONFIDENTIAL
4. Training - Review of current training and in the higher risk areas, implement job specific training
either through additional on line training or instructor lead courses.
5. Implement deeper investigations within the Customer Identification Program - There are
instances in Legent's AML plan where they indicate they rely on third parties to complete certain
duties as it pertains to the CIP process, but there is no reference that they review the process to
confirm duties are actually performed. This will need to be corrected and enhanced going
forward.
! 6. Review current Legent staffing resources - Hold discussions with staff and review resumes to
determine what strengths and weakness exist from an AML perspective and provide training to
upgrade employee skills on this topic.
7. Training for specific Bank/Holding company staff - Although BSA and AML are very similar
in most aspects across various business lines, there are also minor differences. It is important for
all appropriate staff to remain up to date on industry specific issues and to stay on top of best
practices. The Company's Chief Compliance Officer will look for opportunities for specialized
industry and regulatory. agency specific training for all appropriate personnel.
8. Review of current system capabilities - Look for opportunities for automation and integration
with current Bank practices.
Weare confident that we can keep the Legent AML program in compliance by following the plan listed
above. We will have a better understanding of the measures we need to take with respect to enhancing the
. AML processes and procedures after we conduct our full BSAlAML risk assessment.
While regulatory matters are still open vis a vis a FINRA examination for 2009, we have made what we
think are appropriate reservations in the Purchase Agreement to protect the Bank. Specifically, we have
provided that the first $350,000 of costs associated with dealing with FINRA for administrative reviews
or fmes on this matter will be borne by Legetit Clearing; Legent Clearing and the Bank will share the next
$350,000 of such costs on a 50/50 basis. This procedure is designed to assure that the new Legent
Clearing ownership has an incentive to process the event as cheaply as possible and not simply settle with
the regulator to the detriment of the escrow account. (See also our discussion of litigation matters above
for further discussion of this manner of cost sharing.) These additional costs, if any, may be considered an
addition to the purchase price set forth above.
We are aware that this will be a significant issue for OTS and FDIC and we are moving through Mr.
Loveday to ass,ure that there are no BSAlAML issues under the Bank's ownership.
CORRESPONDENT LOANS
It is not uncommon in the securities clearing business that the clearing firm will advance a loan to its
correspondents or effectively offers to "pay" for business. This is done to attract correspondents to go
through the managed pain of converting their brokers and clients to a third party clearing firm and such
loan amounts are generally recovered from excess trade ticket fees over the life of the contract.
We found that Legent Clearing's underwriting and structuring of these correspondent loans was not up to
Bank standards. There are some $6.5 million of these loans, carried in "sundry" assets on the Legent
Clearing balance sheet which will be subject to downgrade by the Bank when the Bank acquires Legent
2933
INTEROFFICE MEMORANDUM CONCERNING LEGENT CLEARING LLC ACQUlSITON
MAY 21, 2010
PAGE II OF 13
CONFIDENTIAL
Clearing. The sellers believe these assets are carried at fair value on Legent Clearing's books, but we also
believe that their accountants have not focused on these loans due to the fact that the loans are excluded
from regulatory capital for Rule 15c3-1 calculation purposes under the Securities Exchange Act of 1934,
as amended. The prior laxity of Deloitte Touche in regard to these loans should be reversed as of the June
30, 2010 audit since Deloitte will realize that the Bank is relying on the Legent Clearing book value rather
than regulatory net capital for the pricing of this transaction.
For the purposes of expressing our pricing ratios, we have imposed a 23% write down to fair value
against these loans ($1.5 million). To the extent that Bank credit officers impose a lower fair value, this
decline in net book value will effectively increase goodwill.
We intend to underwrite future correspondent loans on a more rigorous basis and have all correspondent
loans approved by the Bank's credit department in nonnal course underwriting.
IT ISSUES
Mr. Yancy found considerable oppOltunity for cost savings in Legent Clearing's IT function, principally
on the hardware and networking sides. Of concern is the fact that Legent Clearing has recently taken
down a material part of their disaster recovery plan infrastructure and not replaced it. We will cure this
immediately upon assuming control of Legent Clearing. We estimate the cost of that solution to add
approximately $125,000 to the total cost of the transaction not including any fees or penalties from the
current service providers. These fees could include early termination fees and or contractual penalties
from the Telco and the co-location providers as well as Thompson Beta Systems the back office provider.
We expect, however, to recover these expenditures within the fIrst 18 months post acquisition from the
synergies of combining the two IT functions.
We attempted to negotiate a price concession from the seller in this regard, but were unsuccessful. We do
not believe that the cost is unreasonable. We are working with Mr. Frankel to assure that there is no
catastrophic failure without back up in the period from Purchase Agreement execution to final closing,
but if there is, and there is a signifIcant impainnent to correspondent relationships, we intend to use our
"material adverse change" clause to discipline the outcome as appropriate since a material fault in service
will erode the value of Legent Clearing.
Mr. Yancy's memorandum regarding Legent Clearing IT issues is attached as Exhibit D.
HUMAN RESOURCE ISSUES
Legent Clearing has insisted that we assume their human benefit plans, principally health, dental, vision
and 401K plans at closing. We intend to do this. We do not believe that there is material risk in doing so.
The health plans will be converted to our plan, adding another 69 lives to our plan (out of a total of 89
FTEs), but the Legent Clearing plan is very rich versus the Bank's plan and we may face an employee
expectation management issue in switching to our plan. We will have to manage to a successful outcome.
As to the Legent Clearing 401K plan, we are requiring a compliance audit to assure there is no lingering
compliance issue that might raise the specter of interest or penalty assessments from the IRS. We do not
expect this to be a material issue.
Compensation at Legent Clearing was reduced across the board by 6% or more in 2009. As profitability
increases at Legent Clearing, we may wish to consider a base increase for Legent Clearing employees. To
2934
INTEROFFICE MEMORANDUM CONCERNING LEGENT CLEARING LLC ACQUISITON
MAY21,201O
PAGE 12 OF 13
CONFIDENTIAL
take the employee base back to parity pre the 2009 reduction will add $380,000 to the Legent Clearing
expenses.
Ms. Gresh's memorandum regarding Legent Clearing HR issues is attached as Exhibit E.
ACCOUNTING AND SOX COMPLIANCE
We will need to integrate the Legent Clearing general ledger at some point. We estimate the cost of this to
be approximately $100,000 which we will bear. As noted above, Crowe Horwath did not fmd any
suggestion that there was any issue with the controls or reporting functions in the Legent Clearing
accounting systems.
Depending on when the acquisition of Legent Clearing is affected, we may have to cause Legent Clearing
to become SOX compliant in 2010. This will cost an estimated $75,000 to $150,000 which will be borne
by us (this is a quote from De10itte who will be in position to design the SOX controls for Legent
Clearing since they will come off of the Legent Clearing audit in favor of Crowe Horwath). The cut off
date for SOX implementation is generally September 30, 2010. We do not believe that this acquisition
will clear regulatory approval with OTS and FDIC before that date, so our current expectation is that
Legent Clearing will be outside the scope of Crowe SOX report for the calendar year 2010. Regardless of
whether or not Legent is included in Crowe SOX review, we will identify what we believe are important
key controls and have them documented and tested internally before the year end.
NEW BUSINESS LINES
Legent Clearing has a plan to increase its stock loan business as well as to engage in high frequency trade
clearing. Weare not concemed about the stock loan business as we think this is easily controlled and
provides additional revenue. We are comfortable that Jeff Sime can establish the necessary policies,
procedures and controls to manage this. business line. The advent of a high frequency clearing offering
will be delayed at our request pending a thorough examination of the risks and rewards associated with
this business. We understand the basic risk/reward proposition for high frequency clearing, but are not yet
assured that Legent Clearing has the proper risk management procedures and employees in place to
discipline this business line.
OTHER DUE DILIGENCE ITEMS NOT Of CONCERN
Generally, all other issues were found to be quite manageable after our review.
THE PURCHASE AGREENIEt"-lT
As to the Purchase Agreement, we have employed our best efforts to negotiate the most prophylactic of
agreements for the Bank. As is normal, there has been considerable give and take between the parties as
to the terms and conditions of the Purchase Agreement.
For example, we spent a considerable amount of time negotiating the identity of which parties will stand
behind the representations and warranties of the seller (e.g., Ric Duques personally versus the soon to be
shell company Legent Group, LLC), the tenn of the survivability of the representations and warranties,
the dollar amount of the cap and baskets for various breaches of representations and warranties and the
amount of the funds placed in escrow for the benefit of the buyer.
2935
TabC
Exhibit 94 M (f)
2937
EXHIBIT F
Confidential Fairness Opinion Materials
CONFIDENTIAL FAIRNESS
OPINION MATERIALS
Preparedfor the Independent Committee of
the Board of Directors ol
ULTRA
June 3, 2010
Legal Disclaimer
The following presentation (the has been prepared by Keefe, Bruyette & Woods, Inc. ("KBW) for the exclusive use of the Independent
Committee of the Board of Directors (the "Board") of Ultra Bancorp. Inc. (Ultra" or the MCompany") in connection with our presentation to the Independent
Committee of the Board at a meeting to be held on June 3, 2010. This Presentation has been prepared in connection with KBW's rendering of an opinion (the
Opinion") to the Independent Committee of the Board of Directors of the Company as to the faimess, from a financial point of view, to Ultra of the
consideration to be paid in the proposed acquisition (the "Transactionft) of all of the outstanding ownership interests of Leader Clearing. LLC ("Leader") and is
qualified in its entirety by the written Opinion delivered to the Independent Committee of the Board of Directors of Ultra, including the assumptions and
qualifications therein. This presentation and the information contained herein have been prepared solely for the Independent Committee of the Board of
Directors of the Company and may not be used by any other person without the express prior written consent of KBW. The Company acknowledges that it shall
not disclose to any person the existence of this Presentation or the Opinion, any view expressed by KBW in connection herewith (in writing or otherwise) or any
portion hereof or thereof, or KBW's engagement, without KBWs express written consent
N This presentation contains information obtained from publicly available sources and from documents provided to KBW by the Company and Leader. In
'f conducting our analyses, we have, with the consent ofthe Company, assumed and relied upon, without independent verification, the accuracy and
o completeness of all of the financial and other information reviewed by us, and we have not assumed any responsibility for independent verification of such
information. KBW did not conduct any independent verification or any appraisal or physical inspection of properties or assets or evaluate the solvency,
financial capability or fair value of the Company or Leader under any state, provincial or federal laws. including those relating to bankruptcy, insolvency or other
matters and is not expressing a view or opining as to the terms of the Transaction or any transaction undertaken by the Company other than as set forth in the
written Opinion. With respect to any financial projections, we also have assumed that they have been reasonably prepared by the management of the
Company on bases reflecting the best currently available estimates and judgments of the Mure financial performance of the Company, Leader, and the
combined enterprise. We express no view as to such projections or the assumptions on which they are based.
The Opinion (and the Presentation) is based upon economiC, market and other conditions as they exist and can be evaluated as of its date (or such other dates
as reflected therein) and includes a range of valuations utilizing several analyses and techniques. KBW did not attribute any particular weight to any analysis
or factor. KBW believes that its analyses must be considered as a whole and that selecting portions of such analyses and the factors considered by it, without
conSidering all such analyses and factors, could create an incomplete view of the process underlying its conclusions. Any analysis of this type is subject to
uncertainties and contingencies all of which are difficult to predict and are beyond the control of the firm preparing the analysis.
Any party receiving these materials (other than the Independent Committee of the Board) is not authorized to rely on these materials for any purpose and may
only use these materials for purposes expressly contemplated by the agreement between KBW and the Company. or any supplemental agreement between
KBW and the Recipient. The Recipient of this information acknowledges and agrees that the presentation materials and financial models used by KBW in
preparing these materials have been developed by and are proprietary to KBW and are protected under applicable copyright laws. Not in limitation of the
foregoing, the Recipient agrees that it will not reproduce or distribute all or any portion of such models or presentations without the prior written consent of
KBW.
I 2
Table of Contents
Section Tab
Transaction Summary 1
Overview of Leader
2
Discounted Cash Flow Analysis
3
N
~
Comparable Companies Analysis
4 .j:::.
I-'
Comparable Transaction Analysis
5
Financial Impact Analysis
6
Valuation Summary
7
Appendix: 8
- Discount Rate Calculation - Capital Asset Pricing Model
- Publicly Traded Comparable Companies
- Overview of Ultra
I 3
I'V
1.0
~
I'V
..J"
KBW Disclosure
KBW has been hired by the Independent Committee of the Board of Directors of Ultra to advice with respect to this
transaction and to render this fairness opinion and will receive a fee from Ultra for our services
No portion of KBW's fee is contingent upon the successful completion of the transaction
We are not opining on the fairness of the amount or nature of the compensation to officers, directors or employees
or any. class of such persons relative to the compensation to the public shareholders
In conducting our review and arriving at our opinion, KBW has relied upon the accuracy and completeness of all
financial and other information provided to us or publicly available and KBW has not independently verified the
accuracy or completeness of any such information or assumed any responsibility for such verification or accuracy
The issuance of our fairness opinion on the transaction has been approved by our Fairness Opinion Committee.
KBW has not received compensation for investment banking services from Leader in the past twelve months
KBW expects to continue to provide investment banking advice to Ultra in the future for which KBW may receive
compensation
I 4
I\J
U)
..j::::.
..j::::.
Term Sheet Summary
Acquirer:
Sellers:
Transaction:
Consideration:
Key Purchase Agreement
Provisions:
Regulatory Approvals:
Expected Closing:
Drop-dead Date:
Ultra Bank ("Ultra")
Leader Group, LLC ( "Leader") and Henry C. Duques ("Duques")
Acquisition of 1 00% of the outstanding membership interests of Leader Clearing. LLC
(i) $13.0 million in cash at closing(1), (ii) $2.7 million in Ultra common stock, (iii) $16.5 million
advance to pay down subordinated debt and (iv) payment of $1.4 million in accrued interest
$6.0 million escrow; cost-sharing agreements on litigation I regulatory representations and
warranties
Customary regulatory approvals, including ors, FDIC and FINRA
3rd Quarter 2010
October 31, 2010 (extendable for pending regulatory approval)
(1) Based on the greater of adjusted book value at closing or $13 million; if adjusted book value at closing is less than $10 million. the $13 million threshold value is reduced by 1.3 times the 6
difference between $10 million and adjusted book value (see p.7 for adjustments)
N
1.0
,J::::.
lJ1
(1)
(2)
(3)
(4)
Purchase Price Summary
Target Purchase Price ("Threshold Value")
Mnimum Adjusted Book Value at Closing
Book value at 3/31/10
Less: Receivables adjustment (1)
Less: Decrease in investments (2)
Adjusted book value (3)
Plus: value of shares
Plus: assumption of subordinated debt
Plus: payment of accrued interest
$13,000,000
10,000,000
14,629,884
(911,000)
(750,000)
12,968,884
2,700,000
16,500,000
1,418,096
Aggregate consideration value $33,618,096
Reflects Newbridge debt converted to stock
Value of Newbridge stock dividend to Leader Group
Ultra believes that Leader's auditors will write off a $3.3 million CIG correspondent note, in which case adjusted book value would be $9.7 million and the estimated cash portion of the purchase
price would be $12.6 million
Based on the greater of adjusted book value at closing or $13 million; if adjusted book value at closing is less than $10 million. the $13 million threshold value Is reduced by 1.3 times the
difference between $10 million and adjusted book value
I 7
N
~
+:>
IX)
(1)
(2)
(3)
(4)
(5)
(6)
Transaction Valuation Summary: Implied Multiples
Leader
Metric Multiple
Revenue
1Q Run Rate
FY2010E
FY2011E
EBITDA
FY2010E
FY2011E
Book Value @ 3131/10
Book value
Post-money book value
Core deposit premium @ 3/31/10
Annualized first quarter 2010 Leader metric assuming Leader acquisition (excludes TradeKing)
Annualized fourth quarter 2010E Leader metric assuming Leader acquisition (excludes TradeKing)
$22.6 (1)
$22.9 (2)
$25.2
$3.5 (2)
$11.1
$13.0 (3)
$29.5 (3X4)
$346.3(5)
Reflects $0.9 million of Newbridge debt converted to stock and $0.75 million of Newbridge stock dividend to Leader Group
Reflects $16.5 million advance for subordinated note as a part of the transaction
1.5x
1.5x
1.3x
9.6x
3.0x
2.6x
1.1x
2.33%(6)
Leader deposits and customer credits available for sweep to Ultra Bank at 3/31/10; excludes TradeKing
Defined as intangibles acquired I deposits and customer credits available for sweep to Ultra Bank (after TradeKing departure); acquired intangibles adjusted for reduction in correspondent loan
value; deposits and customer credits available for Sweep excludes thasa ralated to TredeKing
1
1
0
Transaction Detail
Indemnity
- Leader Group and Duques, jOintly and severally, indemnify Ultra for qualifications relating to the following ("Special
Indemnity Claims"):
i. breach of Fundamental representation or warranty;
ii. breach of certain covenants (2 year non-compete; confidentiality; and no negotiation)
iii. equity interest holder claims;
iv. regulatory claims (100% less than $350,000; 50% between $350,001 and $700,000; 0% in excess).
- All other matters for which indemnification is available will be indemnified solely by Leader Group
N - General indemnity bucket: $100,000 (tipping bucket)
1..0
~ - General indemnity cap: $6 million
Representations and Warranties
- As described in stock purchase agreement
Closing Conditions and Covenants:
- Parties shall have obtained all approvals necessary, including DrS, FDIC and FINRA
- DrS will classify Leader's margin loans and comparable assets as.Regulation r assets with a 20% or lower risk-weighting
Transaction Costs:
- Cash purchase price to be reduced by any Leader transaction costs
- Each side pays its own legal costs
Break-Fee:
- None
Drop-dead Date:
- October 31,2010 (extendable for. pending regulatory approval)
111
o
2
rv
\0
U1
UJ
,.;
:,'
Discounted Cash Flow Assumptions
The Discounted Cash Flow utilizes Ultra management projections
Key assumptions:
- Weighted average cost of capital(1): 15.2%
- 2014E reVenue growth rate: 10.0%
- 2015E revenue growth rate: 5.0%
- Projected 2014E+ EBIT margin(2): 48.1%'
- Increase in working capital per incremental dollar of revenue: 15.0%
- Terminal EBITDA multiple: 6.0x
- Transaction closing: 9/30/10
- 2014E+ tax rate(3): 30.0%
- Capital expenditures equal to depreciation and amortization
In addition, the following includes a sensitivity analysis around the terminal EBITDA multiple, WACC and the-2014E-
2016Egrowth rate
(1) See appendix for calculation
(2) Equal to 2013E EBIT margin
(3) Increased.tax rate due to decrease of loss carry-forward benefit
115
N
\.0
U'1
U'1
Sensitivity Analysis
Sensitivity Analysis
:E
:::l
:2
-
., ';; $966
.
$108.3
$119.9
$131.6
$88.4
$89.8
$91.1
$92.4
$91.0 $85.9 $81.1 $76.7
$101.9 _ $90.6 $85.6
$112.8
$123.7
$91.5
$92.9
$94.3
$95.7
$106.2
$116.4
$94.6
$100.1
$109.6
$97.7
$99.2
$94.5
$103.3
$100.7
$102.4
$97.5 $100.8 $104.0
$99.0 $102.3 $105.6
117
N
I.D
U1
-....J
Publicly Traded Comparable Companies: Analysis
KBW believes there are few true public peers for Leader
- Penson Worldwide. Inc . as the only public clearing firm. is the closest proxy
- Other public comparables include financial technology companies offering securities transaction processing or related
services
" Automatic Data Processing. Inc.
j;>- Broadridge Financial Solutions. Inc.
" DST Systems, Inc.
j;>- Fiserv, Inc.
j;>- SEllnvestments Company
1
19
Publicly Traded Comparable Companies: Trading Metrics
Stock Mkt Ent rEV I EBlrDA rEV I Revenue GAAP PIE '10-'11 Mktl
Price($) 52Week Cap Value '10E '11E '10E '11E '10E '11E PEG Book
Symbol 5/28/10 High low (MM) ($MM) (X) (X) (X) (X) (X) (X) (X) (X)
N
1.0
U1
00
grr._ .... ..
Altomatic Data Processing, Inc. ADP 40.88 45.74 26.46 19.938 18.014 8.8 7.9 2.0 1.9 172 16.1 2.6 3.5
Broadridge Financial Solutions. Inc. BR 19.12 24.02 15.19 2,542 2,719 5.5 4.5 1.1 0.9 12.6 10.8 0.8 3.0
DST Systems, Inc. DST 38.32 47.49 34.61 1,747 2.949 6.9 6.7 1.9 1.9 9.3 9.2 4.8 3.0
Fiserv, Inc. FISV 47.55 55.27 40.85 7.015 10,113 7.5 7.1 2.4 2.4 11.9 10.8 1.2 2.3
SEllnwstments Company SEIC 21.09 24.43 14.75 3,860 3,573 9.1 8.0 3.9 3.3 18.3 15.6 1.1 4.2
Source: FactSet and SNl Financial; market data as of 5/28110; fmancial data as of the most recently reported period
(1) Based on annualized fourth quarter metric
(2) Rellects $0.9 million of Newbridge debt converted to stock and $0.75 million of Newbridge stock dividend to Leader Group
120
N
1..0
(J)
o
Comparable Transactions: Analysis
Examined selected announced securities clearing. processing and brokerage transactions since 1997
Reviewed:
- Announced transaction values
- Mix of consideration
- Multiple of revenue
Calculated comparable multiples for transaction based on Leader transaction value
. 122
Comparable Transactions
(SUS in millions)
Company Names Date of Announced Deal Value I Deal Value I
Acquirer Target Announce Value L TM Revenue Book Value
Penson Worldwide, Inc. Ridge clearing contracts 11/212009
$65.0 (1)
0.9x na
Intemational Assets Holding Corp. FCStone Group, Inc. 7/1/2009 $122.5 0.4x 0.7x
Plains Capital Corporation First Southwest Company 11/11/2008 $n.o * *
N
$10.8 (2)
\.0 Penson Woridwide, Inc. First Capitol Group LlC 11/30/2007 0.9x na
Q)
I-'
Penson Woridwide, . Inc. Goldenberg, Hehmeyer & Co. 11/612006
$35.0 (3) 2.3x 1.2x
Ameritrade Holding Corp. TradeCast Inc. 211412001
$74.0 (4) 5.4x 5.8x
Fiservlnc. SHC Financial Inc. 314/1997 $211.0 2.6x 2.3x
Source: Company filings and SNL Financial
Indicates confidential information included in summaI}' information
(1) Based on announced acquisition ranga of $60 million - $70 mUlion (to be adjusted at closing based on 0.9x annualized run rate of revenues for all accepted correspondents); concurrent with 10-
year outsourcing contract of back ofIica technologies to Ridge
(2) Transaction value excludes performance-based cash earn out provisions for threa years
(3) Transaction value excludes threa-year cash eamout provision for 25% of pre-tax earnings
(4) Includes 10% eamout proviSion 123
(5) If CIG correspondent note is written off. deal value I book value would be 3.4x
2
Financial Impact Analysis: Transaction Accretion / Dilution
Key Assumptions:
Transaction closes 9/30/2010
Ultra becomes settlement bank for Leader deposits
Equity Trust deposits reduced from $658 million to $330 million and held constant
(in mil/ions)
Revenue
Net interest income $64.8 $1.5 $66.3 $71.8 $6.5 $78.3
I'V
-
for loan loss (23.7) (23.7) (1.8) (1.8)
1.0
> >
0)
, " , '.
Non-interest income (2.4) 42 1.8 15.6 18.8 34.3
w -- . - . , .
Total revenue 38.6 5.7 44.3 85.6 25.2 110.9
Total non-interest expenses 82.3 5.1 87.4 74.4 15.0 89.4
Pre-tax income (43.7) 0.7 (43.1) 11.2 10.3 21.5
Taxes (2.6) 0.1 (2.5) 2.2 2.1 4.3
Net income- ($41.1) $0.6 ($40.6) $9.0 $8.2 $17.2
Avg. FD shares outstanding 29.5
30.0 (2) 29.6
31.8 (2)
Earnings per share ($1.40) ($1.35) $0.30 $0.54
Leverage Ratio
Core Capital Ratio 8.20% 7.66%
8.89% 8.68%
lier 1 Capital Ratio 10.86% 10.78% 11.95% 12.35%
Total Capital Ratio 8.55% 7.05% 9.53% 8.05%
(1) Leader contribution only for Q4 2010 (assumes deal closes 9/30/10) . 125
(2) Assumes $2.7 million in shares issued at closing basad on 1Q.day VWAP at signing; assumes $1.21 10-day VWAP at 5128110; additional shares outstanding for 25% of 2010E and 100% of 2011 E
N
\.0
0'1
U'1
Valuation Summary
Methodology Range
$125.0
$112.8
$100.0
$89.2 $88.6
$75.0 ~ $81.1
$58.8
$50.0
$50.3 $40.1
Aggregate
- - - - - - - - ~ $ 2 ~ - - - - - - - - -
_____________________________________________ Consideraffon
Value = $33.6
$25.0 $18.2 million
$24.5
$0.0 I $9.6
$9.6
ProForma EV I L TM Revenue Price I Book Value EV I FY1 Revenue EV I FY2 EBITDA EV I FYi Revenue EV I FY2 EBITDA
Discounted
Cash Flow (1)
(1) Based on sensitivity analysis range
(2) Excludes TradeCasl multiple outlier
Comparable
Transactions
Penson Worldwide, Inc.
(3) Post-money book value (reflective of replacement of $16.5 million subordinated note held by Leader's majority shareholder into equity) is $29.5 million
127
6
""
1.0
0\
00
Discount Rate Calculation: Capital Asset Pricing Model
Risk Free Rate (1) ....................................... 3.24%
After.;Tax Cost of Debt (5) ........................... 12.6%
Market Risk Premium (2) ~ 6 . 7 %
Cost of Equity (6) ......................................... 16.0%
Beta (3) , ~ O.96
Target Debt I Equity .................................. 31.4%
Risk Premium x Beta .................................. 9.74%
WACC (7) 15.2%
Small Cap Equity Risk Premium (4) 6.3%
CAPM Discount Rate ................................. 16.0%
(1) 10 Year Treaaury rate as of 5128110
(2) Source: Ibbotson Associates Long-Horizon Expected Equity Risk Premium
(3) Median Beta of pubIicaIIy tJaded pear group Including PNSN. ADP. SR. DST. FISV. SEIC; relevered at Ultra target debt I total capital of 23.9%
(4) Ibbotson AIIaociatas size premium for companieawlth values between $1 miUion and $214 miUion
(5) Based on subordinated notes interesl rate
(6) Based on CAPM dlacaunt rate
(7) AssuIllllS 30%. tax rate for debt tax shield
130
Publicly Traded Comparable Companies: Operating Metrics
Penson Worldwide, Inc. PNSN -16.7% 79.5% 22.3% 2.0% 15.0% 8.3% 12.3% 19.2% 53.7% 3.8%
I'V Automatic Data Processing, Inc. ADP -0.1% 11.3% 5.5% 2.0% 8.2% 5.1% 22.9% 23.6% 0.7% 17.0%
\.0
-....J
Broadridge Financial Solutions, Inc. BR 24.2% 22.3% 23.2% 15.2% 22.3% 18.7% 19.4% 19.4% 37.8% 29.9%
0
OST S ~ t e m s , Inc.
OST 5.0% 3.0% 4.0% -2.6% -1.6% -2.1% 27.3% 28.6% 218.8% 20.3%
FiseIV, Inc. FISV 3.3% 5.9% 4.6% 1.4% 3.7% 2.6% 32.5% 33.2% 112.7% 37.5%
SEllmestments Company SEIC -8.3% 13.9% 2.2% -13.6% 18.5% 12% 43.0% 41.4% 20.8% 69.8%
Source: Company filings and Thomson Financial; historicallinancial data as of the most recenUy reported period; estimates as of 5128/10
132
N
1.0
-....J
f-I
Publicly Traded Comparable Companies: Penson Worldwide, Inc.
Revenue Segmentation
$300.0 , tt?,:t,t "7
$293.2 $289.9
$250.0 ~
- - -
$200.0 "
-
- - -
$150.0 i $127.9
- - - -
$100.0 . ~
- - - - -
$50.0
$0.0
2005 2006 2007 2008 2009
Clearing and commissions Technology
Interest. net -Other
2009 Revenue by Correspondent Type
Online
21%
Futures
Traditioral relail Other
11% 3%
2009 Revenue: $289.9 million
Non-Interest Revenue per Correspondent
$800
$756
350
-
300 t -:1
til $600
250 1
Til
200 8.
J 1 $400
1501
Cc.
100 ~
j I $200
50
..
u
$0
0
2005 2006 2007 2008 2009
_ Non-Interest Rev. 1 Correspondent-# of Correspondents
180%
160%
140%
120%
100%
80%
60%
4()0,{,
20%
Relative Stock Price Performance
O % ~ I - - - - - - - - - - - - ~ - - - - - - - - - - - - - - r - ~ - - - - - - ~ - - - - - - - - - - ~
5128108 11/26/08 5128109 11126109 5128110
- A:lnson Worldw kle "c. (-44.6%)
- S&P500 (-21.4%)
133
2
I\J
~
"'-J
W
Overview of Ultra
Ultra Franchise (8 Branches)
Source: SNL Financial and Microsoft MapPoint
Headquarters - Denver, 90
3 ~ largest federal savings bank in the western United
States
$2.6 billion asset franchise focused on Colorado's Front
Range market alid certain mountain communities
Pueblo to Fort Collins and frOm Denver to the
Roaring Fork Valley
Other services:
National Preferred SBA Lender
Treasury management
National trust services
FINRA member firm to provide brokerage and
related services
Ultra plans to grow its network to an estimated 10 to12
locations over the next 3 to 5 years
135
Overview of Ultra (cont'd)
Financial Highlights Loan & Deposits
(Dollars in thousands) Vear Ended December 311 Quarter Ended
Balance Sheet Items 2008 2009 3131/2010
Assets $2,259,429 $2,526,172 $2,609,790
Loan portfolio %ofTotal Deposit base %ofTotal
Net Loans 1,524,921 1,410,862 1,378,884
Deposits 1,724,672 1,993,513 2,100,951
Residential RE 24.3% Demand 2.7%
Equity 101,949 159,651 134,697 Commercial RE 40.7% NOW & Other Trans. 2.1%
ProfttabillW
Core Income $12,797 ($25,267) ($21,600)
Construction 23.7% Savings & MMDA 72.0%
Core ROM 0.58 % (1.01) % (3.01) %
C&I 10.6% Retail lime 3.9%
Core ROAE 11.7 (17.9) (54.0)
Net Interest Margin 3.95 2.98 2.33
N
Efficiency Ratio 72.2 91.9 130.6
U)
Fee Income lOp. Rev. 10.5 11.9 12.2
Consumer & Other 0.7% Jumbo lime 19.3%
-...J Balance Sheet Ratios
Tg. Equity I Tg. Assets 4.51 % 6.32 % 5.16 %
Leverage Ratio 7.65 7.68 NA
Tier 1 Ratio 9.68 8.81 NA
Total Capital Ratio 10.55 10.07 NA
Loans I Deposits 72.5 59.4 54.3
Asset Quality Ratios
Executive Management
1.36 % 3.75 % 4.85 %
NCOs I Avg. Loans 0.03 1.09 2,03
Texas Ratio 9.99 21.50 NA
Yaarsat
Nama (aga} Position Ultra
Market Demographics Guy A. Gibson (45) Chairman of Board 22
Deposita Market Numberot MedlanHH James Peoples President & CEO 1
Coun!X Rank Branches ISOOOI Shere 1%1 Households IncomelSl
Denver. CO 4 3 S1,819,146 8.26 255,831 54,248
Benjamin Hirsh (53) InterimCFO 10
Larimer, CO 20 2 44,009 0.95 115,233 63,515
Michael J. McCloskey (58) Exec. VP & eoo 4
Boulder,CO 21 2 32,513 0.56 115,992 74,083
Gary G. Petak ceo, UWBank 4
Arapahoe, CO 39 9,370 0.10 219,886 71,374
Source: SNL Financial; deposit data as of June 30, 2009
Note: Core Income excludes extraordinary items, and gains/losses on sale of securities
136
Ultra Recent Developments
4130/2010 Scott Wetzel resigned as Chairman. President and CEO
4123/2010 Entered into forbearance agreement with JPM until May 15, 2010
4/21/2010 William Snider retired as CFO of Ultra
1/112010 Appointed Charles Caswell CFO of Ultra Bank
N
~ 12116/2009 Entered into MOU with OTS requiring Ultra to achieve total risk-based capital ratio of 12% and a core
U1 capital ratio of 8% by June 30. 2010
9/17/2009 Priced public offering of 20 million shares of common stock at $4.00 per share
7/112009 Sold MBS with an unpaid principal balance of $47.3 million to an unaffiliated third party; announced
expectations to record a pre-tax loss on the sale of approximately $47 million
6/29/2009 Completed sale of Sterling Trust Co. to Equity Trust Co. for $61.4 million
137
Ultra Balance Sheet
($OOOs)
."'!1I!'.
(SOOOs)
....
Asl!ets Liabilities and Shareholders' Equity
Cash and due from banks $40,203 Uabilities
Interest-eaming deposits 625,518 Deposits $2,100,951
Total cash and cash equivalents 665,721
Custodial escrow balances 40,558
Inwstment securities - available for sale, at fair value 90,629
FHLBank borrowings, net
168,623
Inwstment securities - held to maturity
333,518
Borrowed money
114,031
Loans held for sale - at lower of cost or fair value
279,946
Junior sub. debt owed to unconsold. sub. trusts 30,442
tv
Loans held for inwstment
Other liabilities
20,488
1.0
1,140,552
......,
. Allowance for credit losses
(41,614) Totalliabilities
2,475,093
en
Loans held for inwstment, net
1,098,938
ShareholdelS' equity
FHLBank stock, at cost
9,450
Common stock
3
Mortgage seNcing rights, net
6,nO
Additional paid-in capital
107,545
Accrued interest receivable
7,293
ReJained eamings
32,700
Other receivables
12,793
Accumulated other comprehensiw loss (5,551)
Premises and equipment, net 23,702
Total shareholders' equity
134,697
Bank owned life insurance 26,415
Other assets, net 7,179
Total liabilities and shareholders' equity $2,609,790
Income tax receivable 15,143
Deferred income taxes 10,536
Foreclosed real estate, net 21,757
Total assets $2,609,790
Source: Company filings
138
Ultra Income Statement
Inter .. t and dividend Incam.
Community bank loans $44,889 $58.033 $81.118 $14.341 $14.125
Residential loans 27.882 20.503 . 14.036 4.699 2.854
Other loans 8.779 2.834 1.044 70 283
Inwsbnent securities 38.847 32.169 24,293 6.901 4.589
Deposlls dilAdends 3.162 1.478 1.018 113 610
Totallntel9st and dMdend income 121,559 115.017 101.507 26.124 22.461
Intera.t .xpalll.
Deposita 27.142 12,662 14.566 3,262 3.804
FHLBank bOROwing 17.086 13.769 9.339 2.381 1.053
Other bOROwed money 8.489 8.601 7.266 1.786 1.800
Tolal interest ellPSnse 52.717 33.032 31.193 7.449 6.657
Netlnllmllltincome before prolAsion for creditlosseB 68.842 61,985 70.314 18.675 15.804
ProlAslon for credit 10B&eS 2.312 8.599 35.032 4.181 14,223
N
Net Interest income allsr prolAslon for credlll08ses 66.530 73,386 35,282 14.494 1.561
Non-Intarast Incom.
-...J
-...J
CUBtodlal.admlnlstnltiw and escrow SaMcas 606 664 491 116 85
Loan admlnlstnltion
8,311 4,914 4,290 1.157 1.010
Gain on sale of loans held for sale 2.124 764 2,248 48 596
(Loss) geln on sale of available for sale Inwsbnenl securities 98 (46.980)
Totalolher-ihan-temporalYlmpalrmentlosses (4.110) (42.790) (5.780)
Portion of lollS recogni2Bd In olher comprehensiw income 6.197 477
Net Impairment Iossas recogni2Bd In earnings (4,110) (36.593) (5.303)
Gain on sale of in\estmentln MIIfrixFlnanciat Solutions. Inc. 3.567 3.567
Litigation ss\llemenls 155
Other 3.729 3.072 2.450 810 495
Total non-lnterest (loss) income 13.023 5.504 (70.527) 5.698 (3.117)
Non-Intarest expe ...
Compensation and benefita 21.892 24.868 25.417 6.255 6.001
Subaccounting fees 22.851 17.914 20.442 3,440 6.935
Amorti:zation of mortgage seNdng rights 3.489 2.835 2.507 795 574
Lower of cost or felr wtue adJusbnent on loans held for saia 722 2.793 586 (517) 562
Occupancyand equipment 2.346 2.708 3.388 792 859
Postage and communication 770 910 937 223 251
Professional fees 2.082 3.333 4.043 1.096 780
Mortgage seNcing rights subsaMdng fees 1,931 1.690 1.369 388 317
Redemption of Junior suborolnated debentures 1,487
Other general end admlnistnltiw 8.515 9,279 18,223 2.759 7,213
Tolal nonlntaresl elOpense 66.0B5 66.130 76.B92 15.151 23.492
(Loss) Income from continuing operations before Income lUes 13.468 12.760 (112.137) 5.041 (25.028)
Income IaXprolAslon 3.315 2.635 (32.567) 1.554 19
(Loss) income from continuing operations 10.153 10.125 (79.570) 3.487 (25.047)
Diacont/n .. d operallolw
Dlacontinued operations. neloflax (12) (173) 37.525 (211)
Source: Company filings Net ' .... llncom.
$10.141 $9,1152 ,$42.045) $3,278 ,$25,G47)
139
(1) Includes sale of Sterling Trust Company on 6/26/09
N
"'-J
co
I
j
Ultra Historical Market Performance
Share Price Petiormance
$20.00 7,000
______________
$16.00
$12.00
$8.00
$4.00
$0.00 1- -t -oct:- -b.-A -.. 7 -c - d- --1-:" -"-".tf!9! J1.aj/y" ii
5128108 9128108 1128109 5128109 9128109
- Volume (0008) -Price
1128110
6,000
5,000
4,000 I
-
E
.a
3,000
2,000
1,000
5128/10
140 .
N
\0
......
\0
Ultra Relative Price Performance
120%
100%
80%
60%
40%
20%
&28109
- Ultra (-93.1%)
- S&P 500 (-21.4%)
11/26109 &28110
141
EXHIBITG
Financial Projections
Exhibit G
1. It appears that the fin,ancial projections in the Business Plan under Exhibit F
focuses on Legent itself, while the financial projections in the Business Plan
toward the end of Exhibit G focuses on the Bank itself. Please provide
financial projections (including balance sheet, income statement, and cash flow
statement) for the Bank on a pro forma basis through 2013, assuming the base
scenario of a $125 million capital' raise, on a consolidating basis with the
operations of the Bank and Legent broken out separately and thenfuliy
consolidated.
Based on discussions with private equity investors and more recent operating results for
the bank and Legent through August 31, 2010, the Bank provided updated consolidated
financial projections for its operations and for Legent to the OTS during a meeting dated
September 16, 2010, Changes from the prior Business Plan submitted in Exhibit G
included:
a) The Bank previously submitted its Business Plan Update to the OTS on July
26,2010 in accordance with the Cease & Desist Order ("Order") and was
attached in the Legent application as Exhibit G. This plan included the
acquisition of Legent on a consolidating basis.
b) At the time the anticipated level 0'[ capital to be raised was estimated at $65
million, $125 million and $200 million.
c) Current expectations are for a $200 million capital raise at the minimum.
d) With new capital and outlook for the economy and lines of business in which
the Bank has a competitive advantage, management anticipated additional
growth of GNMA securities and SBA lending in its prospective, post-capital-
raise business plan.
In response to the OTS question above, we are providing the revised business from the
September meeting. The information attached includes financial projections (including
balance sheet, income statement, and cash flow statement) forthe Bank on a pro forma
basis through 2013, assuming the base scenario of a $200 million capital raise, on a
consolidating basis with the operations of the Bank and Legent broken out separately and
then fully consolidated. Key assumptions for the attached business plan included:
a) Capital injected into the Bank $154.97 million
b) Significant de-risk of Bank balance sheet through elimination of non-agency MBS
c) Sale at loss of $65 million in Bank and $9 million at UWBK of all non.,agency
MBS - based on IDC pricing
d) Improved capital ratios ,for the Bank's core and risk based capital ratios
e) Significant deposit growth from Legent's activities anticipated in the next 20-24
. months based on additional new correspondents signed on with Legent and
indications from prospective new correspondents that they are amenable to
potentially converting business to Legent after the acquisition is completed.
2981
76676.000001 EMF_US 32737358vl
EXHIBITH
Projection of Legent Profitability
ExhibitH
Assuming Legent does not add new clients, provide a projection of Legent's
profitability over the next three years following TradeKing's departure. Will
Legent recognize a loss on its investment in TradeKing? .
Response Question .1 :
A copy of the projection of Legent profitability assuming no new correspondent
additions and the departure of Trade King is attached to this response as Exhibit H.
A summary of this same projection scenario was discussed with the Directors of
UW Bank and Legent Special Committee during the special meeting held June 3,
2010. Copies of the minutes of that meeting were provided in Exhibit D of the
application submission dated July 27,2010.
The attached projection, which is a copy ofprojections generated for the UW
Bank and Legent Special Committee, includes a copy of the UW Bank
consolidating financial statements, the UWB standalone financial statements and
the Legent proforma financial statements assuming:
a) No capital raise; .
b) No now correspondent growth from second quarter 2010 through fourth
quarter 2013; and
c) De-conversion of TradeKing business on September 30,2010.
Response Question 2:
Legent does not own or hold an investment in TradeKing. Legent will not
recognize a loss of investment in TradeKing.
2992
TabC
Exhibit 94 N
3001
Office of Thrift Supervision
Department of the Treasury
Western Region
Pacific Plaza, 200t Junipero Serra Boulevard, Suite 650, Daly City, CA 94014-3897 Daly City Area Office
P.O. Box 7165, San Francisco, CA 94120-7165 Telephone: (650) 746-7000. Fax: (650) 746-7001
October 27, 2010
Michael J. Blayney, Esq.
Hunton & Williams LLP
Fountain Place
1445 Ross Avenue, Suite 3700
Dallas, TX 75202-2799
Dear Mr. Blayney:
OTS No .. 06679
NATS No.
This is concerning the Application you filed on behalf of United Western Bank: ("Bank'') in our
Office on August 10, 2010, requesting permission to: (1) acquire Legent Clearing, LLC
("Legent''); and (2) conduct new activities through an operating subsidiary. We have also
received your submission dated October 8,2010, as filed in our Office on October 12,2010, in
response to our comment Jetter issued September 9, 2010. Based upon our review of the
materials submitted, we ask that you respond to the following further comments:
1. Please confirm our understanding that Legent is a ":financial institution" for Bank Secrecy
Act ("BSA'j purposes, and that FINRA is Legent's :functional regulator for BSA purposes.
2. Submit a copy of Legent's current comprehensive BSA and anti-money laundering ("AML")
compliance program.
3. Indicate whether Legent will continue to operate asa separate "financial institution" for BSA
purposes after the proposed acquisition. If so, specify how the Bank's board of directors and
management will oversee Legent's BSAlAML compliance program. If you intend to
consolidate any aspect(s) of Legent's and the Bank's BSAlAML compliance programs,
please describe the nature of such consolidation.
4. If Legent wjll not continue to operate as a separate "financial institution" for BSA purposes,
submit a revised BSAI AML program for the Bank that includes the Legent operations.
5. Exhibit C, Specified Litigation Matters - please provide a brief description as to the nature
and charges of the 13 cases including the damages claimed and Legent's likely
potential dollar exposure.
3002
Michael J. Blayney, Esq. - United Western Bank
October 27,2010
Page 2
6. Exhibit C, Proceedings by Governmental or Regulatory Entities - please provide copies of:
(i) all regulatory actions, notices, and settlements, including the two NASDIFINRA Letters
. of Acceptance, Waiver, and Consent; and (ii) all correspondence between Legent and FINRA
in connection with any actions, including FINRA Case No. 2007007133001.
7. Exhibit C, Schedule 3.18 -- provide a -copy of "Whittington's Claim of Discrimination and
Legenes Position Statement" which is referenced as an attachment to Schedule 3.18.
8. Please provide copies of any _ correspondence with SEC or FINRA in connection with
Legent's noncompliance with reserve requirements under SEC Rules I5c3-I and 15c3-3.
Describe in detail the circumstances relating to such noncompliance, including a discussion
of any involvement by the Bank or its parent company. What remedial measures have been
taken, or are proposed to be taken by the Bank upon acquisition, to prevent a recurrence?
9. Exhibit E, Memorandum to Independent Directors - it is indicated in the _ Litigation section
thafthe total reserve for litigation in the [existing] escrow account is $4,437,500, which[the
Bank] believes to be adequate. However, in the Purchase Agreement section, the Buyer and
Seller has apparently agreed to establish an escrow account in the amount of $6.0 million to
cover Known & Subject Litigation as well as other related expenses. Please clarify as to
whether the two escrow accounts referenced are one and the same. If the same, indicate
which party is responsible for the additional funds to bring the amount up to $6.0 million. If
two separate escrow accounts, discuss how the $6.0 million account will be funded.
10. Exhibit E, Memorandum to Independent Directors - in light of the volume of litigation
against-Legent, discuss whether Legent has been determined to have appropriate cqmmand &
control processes as well as policies & procedures in place. If not, discuss the proposed
remedial actions to be taken upon acquisition.
11. Exhibit E, Memorandum to Independent Directors - provide a copy of the memorandum
referenced in page 5 that identifies and discusses the risks specific to securities clearing
companies such as Legent.
12. Exhibit F, Fairness Opinion Materials - the materials submitted under this exhibit is
apparently a summary of the presentation made to the (independent) board of directors.
Please provide a copy of the actual written opinion itself prepared by Keefe, Bruyette &
Woods that, among other things, provides the final conclusion as to the fairness of the
proposed transaction from a financial point of view ..
13. Exhibit G, F i n ~ c i a l Projections - it is stated that"cu.r.rent expectations are for a $200 million
capital raise at the minimum." Please discuss the circumstances that have resulted in this
more favorable assessment from the initial base case $125 million capital raise.
3003
Michael J. Blayney, Esq. - United Western Bank
October 27, 2010
Page 3
14. Assuming no injection of additional capital to the Bank, provide a pro forma projection of the
Bank's PCA capital ratios immediately following the acquisition.
15. Exhibits G & H - clarify the date of acquisition assumed for the financial projections
submitted under both Exhibits G & H. Aside from the three assumptions specifically listed
under Exhibit H (Le., no capital raise, no TradeKing, no new correspondents), are the bases
. and assumptions' of the financial statements in both Exhibits G & H otherwise the same?
What is the relationship between the . financial statements shown in Exhibit G and those
shown in Exhibit H?
16. Comment 7 - the responsem8kes reference to Schedule 3.4 of the Purchase Agreement,
which had not been provided with either submission. Please provide'a copy of Schedule 3.4
as well as the updated status of all required governmental/regulatory approvals, consents, or
notifications in connection with the proposed transaction, including for filings made with the
FDIC, SEC, and FINRA.
17. Comment 8 - provide a copy of the (draft) resource/service sharing agreement proposed to be
entered into by the Bank and Legent following the acquisition.
18. Comment 20 - our previous comment may not have been sufficiently clear. Please discuss
whether the Bank would still consider the acquisition of Legent based upon other strategic
and/or economic merits even if it were ultimately determined that the associated deposits
would be classified as brokered deposits for FDIC regulatory pUrposes.
19. Comment 21- please discuss how the potential acquisition ofLegent by the Bank originally
came under consideration. Did the Bank initially approach the Sellers or vice versa?
20. It is apparent from the proposal and projections that the amount' of Bank deposits placed
through Legent will increase significantly after the acquisition. Explain how and where
Legent will obtain the substantial amount of new funds.
21. Explain how the Bank will manage the concentration risk from its apparent dependence on
Legent-originated deposits. Provide an assessment of the stability of the deposits placed
through Legent and the empirical basis for such assessment.
22. Discuss the competition that Legent faces from Penson Worldwide, mc., including the future
competition for new business/clients. Aside from TradeKing, is Legent likely to lose other
clients to Penson Worldwide, Inc.?
3004
Michael J. Blayney, Esq. - UnitedWestem Bank
October 27,2010
Page 4
23. Purchase Agreement - please provide a copy of: (i) all Disclosure Schedules referenced in
the Agreement, as delivered at the signing of the Agreement, as well as any subsequent
supplements or amendments thereto; and (ii) any written disclosures provided by the Bank or
its parent company to the Sellers in connection with the Agreement.
24. Purchase Agreement - clarify the identity and ability of the selling parties (e.g., HenryC.
Duques personally, the shell parent company, Legent Group, LLC, etc.) that will stand
behilld the warranties, representations, and obligations of the Seller.
Please be advised that, pursuant to 12 C.F.R. 516.220(a), should you fail to respond fully to the
above within 30 days of the date of this letter, we may deem your Application withdrawn or
consider your non-response to be ground. for an issuance of disapproval or objection. If you have
any questions, please contact me at 650-746-7029.
Sincerely,
owmanW.Lee
Applications Analyst
cc: FDIC-Dallas
3005
Michael J. Blayney, Esq. - United Western Bank
October 27,2010
PageS
bee: P. A. Gerbick
G.A. Scott
N.J. Dyer
K. B. Swanson
S. J. Harris
J. A. Hendriksen
C.T.Coon
J. Miller
3006
TabC
Exhibit 94 0
3007
Office of Thrift Supervision
Department of the Treasury Western Region
Pacific Plaza, 2001 Junipero Serra Boulevard, Suite 650, Daly City, CA 94014-3897 Daly City Area Office
P.O. Box 7165, San Francisco, CA 94120-7165 Telephone: (650) 7467000 Fax: (650) 7467001
November 4, 2010
Michael 1. Blayney, Esq.
Hunton & Williams LLP
Fountain Place
1445 Ross Avenue, Suite 3700
Dallas, TX 75202-2799
Dear Mr. Blayney:
OTS No. 06679
NATS No. R4-2010-0228
This will conftrm our conversation today concerning the Application you filed on behalf of
United Western Bank, Denver, Colorado, in our Office on August 10, 2010, as supplemented
October 12,2010, requesting permission to: (1) acquire Legent Clearing, LLC; and (2) conduct
new activities through an operating subsidiary. As we discussed, the OTS has determined that
the Application raises significant issues of policy. Pursuant to 12 C.F.R. 516.270(c)(2) and
12 C.F.R. 516.40(b), application and notice filings that raise significant issues of law or policy
will be concurrently processed by our Washington D.C. office on a non-delegated basis.
Accordingly, please submit for Washington staff review three complete copies of the subject
Application, including all materials submitted and received to date, to the following: .
Applications Filing Room
Office of Thrift Supervision
1700 G Street, N.W.
Washington, D.C. 20552
If you have any further questions, please contact me at 650-746-7029.
~ e l Y '
Bowman W. Lee
Applications Analyst
cc: FDIC-Dallas
Jearlene Miller
3008